salads harvesting services limited
salads harvesting services limited Company Information
Company Number
09411425
Next Accounts
Aug 2025
Shareholders
g's growers ltd
east coast growers ltd
Group Structure
View All
Industry
Support activities for crop production
Registered Address
hainey farm barway, ely, cambridgeshire, CB7 5TZ
Website
http://gs-fresh.comsalads harvesting services limited Estimated Valuation
Pomanda estimates the enterprise value of SALADS HARVESTING SERVICES LIMITED at £12.6m based on a Turnover of £24.4m and 0.52x industry multiple (adjusted for size and gross margin).
salads harvesting services limited Estimated Valuation
Pomanda estimates the enterprise value of SALADS HARVESTING SERVICES LIMITED at £1.1m based on an EBITDA of £344.6k and a 3.18x industry multiple (adjusted for size and gross margin).
salads harvesting services limited Estimated Valuation
Pomanda estimates the enterprise value of SALADS HARVESTING SERVICES LIMITED at £2.4m based on Net Assets of £1.7m and 1.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Salads Harvesting Services Limited Overview
Salads Harvesting Services Limited is a live company located in cambridgeshire, CB7 5TZ with a Companies House number of 09411425. It operates in the support activities for crop production sector, SIC Code 01610. Founded in January 2015, it's largest shareholder is g's growers ltd with a 51% stake. Salads Harvesting Services Limited is a established, large sized company, Pomanda has estimated its turnover at £24.4m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Salads Harvesting Services Limited Health Check
Pomanda's financial health check has awarded Salads Harvesting Services Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
4 Weak
Size
annual sales of £24.4m, make it larger than the average company (£4.9m)
£24.4m - Salads Harvesting Services Limited
£4.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a similar rate (7.8%)
9% - Salads Harvesting Services Limited
7.8% - Industry AVG
Production
with a gross margin of 9.6%, this company has a higher cost of product (23.5%)
9.6% - Salads Harvesting Services Limited
23.5% - Industry AVG
Profitability
an operating margin of 0.8% make it less profitable than the average company (4.2%)
0.8% - Salads Harvesting Services Limited
4.2% - Industry AVG
Employees
with 44 employees, this is above the industry average (21)
44 - Salads Harvesting Services Limited
21 - Industry AVG
Pay Structure
on an average salary of £52.5k, the company has an equivalent pay structure (£47.7k)
£52.5k - Salads Harvesting Services Limited
£47.7k - Industry AVG
Efficiency
resulting in sales per employee of £555.4k, this is more efficient (£217.6k)
£555.4k - Salads Harvesting Services Limited
£217.6k - Industry AVG
Debtor Days
it gets paid by customers after 105 days, this is later than average (52 days)
105 days - Salads Harvesting Services Limited
52 days - Industry AVG
Creditor Days
its suppliers are paid after 78 days, this is slower than average (45 days)
78 days - Salads Harvesting Services Limited
45 days - Industry AVG
Stock Days
it holds stock equivalent to 3 days, this is less than average (44 days)
3 days - Salads Harvesting Services Limited
44 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Salads Harvesting Services Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 81%, this is a higher level of debt than the average (57.6%)
81% - Salads Harvesting Services Limited
57.6% - Industry AVG
SALADS HARVESTING SERVICES LIMITED financials
Salads Harvesting Services Limited's latest turnover from November 2023 is £24.4 million and the company has net assets of £1.7 million. According to their latest financial statements, Salads Harvesting Services Limited has 44 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Oct 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Oct 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 24,438,289 | 20,693,960 | 19,780,358 | 18,722,466 | 15,045,828 | 13,529,589 | 11,040,563 | ||
| Other Income Or Grants | |||||||||
| Cost Of Sales | 22,083,241 | 17,560,680 | 16,450,698 | 14,917,138 | 12,312,890 | 10,970,717 | 8,179,319 | ||
| Gross Profit | 2,355,048 | 3,133,280 | 3,329,660 | 3,805,328 | 2,732,938 | 2,558,872 | 2,861,244 | ||
| Admin Expenses | 2,167,903 | 3,022,706 | 3,273,851 | 3,806,664 | 2,739,336 | 2,245,481 | 1,272,133 | ||
| Operating Profit | 187,145 | 110,574 | 55,809 | -1,336 | -6,398 | 313,391 | 1,589,111 | ||
| Interest Payable | 54,797 | 63,606 | 61,382 | 46,629 | 16,151 | 13,129 | 2,954 | ||
| Interest Receivable | 7 | 5,000 | 34,626 | 2,286 | |||||
| Pre-Tax Profit | 132,355 | 46,968 | -573 | -13,339 | -20,263 | 300,262 | 1,586,157 | ||
| Tax | 76,227 | -14,143 | -17,677 | -47,788 | 17,535 | -82,037 | -320,829 | ||
| Profit After Tax | 208,582 | 32,825 | -18,250 | -61,127 | -2,728 | 218,225 | 1,265,328 | ||
| Dividends Paid | |||||||||
| Retained Profit | 208,582 | 32,825 | -18,250 | -61,127 | -2,728 | 218,225 | 1,265,328 | ||
| Employee Costs | 2,311,617 | 2,102,944 | 1,833,889 | 1,590,707 | 2,508,395 | 1,447,925 | 766,112 | ||
| Number Of Employees | 44 | 40 | 41 | 37 | 36 | 35 | 38 | 37 | 34 |
| EBITDA* | 344,556 | 265,955 | 163,634 | 125,250 | 146,737 | 430,903 | 1,640,980 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Oct 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Oct 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 546,462 | 498,160 | 547,813 | 302,787 | 356,255 | 418,823 | 390,607 | 465,714 | 380,393 |
| Intangible Assets | |||||||||
| Investments & Other | |||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 546,462 | 498,160 | 547,813 | 302,787 | 356,255 | 418,823 | 390,607 | 465,714 | 380,393 |
| Stock & work in progress | 191,773 | 120,179 | 123,205 | 121,598 | 112,671 | 113,487 | 97,073 | 35,830 | 37,170 |
| Trade Debtors | 7,072,098 | 5,099,821 | 4,329,481 | 4,806,387 | 3,075,458 | 3,486,274 | 2,207,334 | 1,954,762 | 1,931,972 |
| Group Debtors | 546,532 | 252,000 | 321 | ||||||
| Misc Debtors | 1,139,836 | 716,537 | 498,204 | 266,865 | 1,034,871 | 501,535 | 263,933 | 76,461 | |
| Cash | 837,003 | 495,595 | 585,657 | 723,890 | 344,658 | 1,135,308 | 1,938,728 | 2,227,908 | |
| misc current assets | |||||||||
| total current assets | 8,403,707 | 6,773,540 | 5,993,017 | 6,032,507 | 4,947,211 | 4,206,106 | 3,941,250 | 4,193,253 | 4,273,511 |
| total assets | 8,950,169 | 7,271,700 | 6,540,830 | 6,335,294 | 5,303,466 | 4,624,929 | 4,331,857 | 4,658,967 | 4,653,904 |
| Bank overdraft | 268,089 | ||||||||
| Bank loan | |||||||||
| Trade Creditors | 4,757,000 | 3,672,000 | 3,273,483 | 3,247,637 | 2,309,022 | 2,227,357 | 1,933,841 | 2,251,599 | 1,945,563 |
| Group/Directors Accounts | 2,461 | 6,696 | 646,879 | 252,206 | |||||
| other short term finances | 321 | ||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 2,220,619 | 2,047,362 | 1,770,404 | 936,494 | 1,452,013 | 883,956 | 923,556 | 1,189,925 | |
| total current liabilities | 7,245,708 | 5,721,823 | 5,050,583 | 4,831,010 | 3,761,035 | 3,079,770 | 2,817,797 | 3,175,155 | 3,387,694 |
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | |||||||||
| provisions | 53,998 | 27,193 | 22,980 | 13,261 | 159 | 782 | |||
| total long term liabilities | 53,998 | 27,193 | 22,980 | 13,261 | 159 | 782 | |||
| total liabilities | 7,245,708 | 5,775,821 | 5,077,776 | 4,853,990 | 3,761,035 | 3,079,770 | 2,831,058 | 3,175,314 | 3,388,476 |
| net assets | 1,704,461 | 1,495,879 | 1,463,054 | 1,481,304 | 1,542,431 | 1,545,159 | 1,500,799 | 1,483,653 | 1,265,428 |
| total shareholders funds | 1,704,461 | 1,495,879 | 1,463,054 | 1,481,304 | 1,542,431 | 1,545,159 | 1,500,799 | 1,483,653 | 1,265,428 |
| Nov 2023 | Nov 2022 | Nov 2021 | Oct 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Oct 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | 187,145 | 110,574 | 55,809 | -1,336 | -6,398 | 313,391 | 1,589,111 | ||
| Depreciation | 157,411 | 155,381 | 107,825 | 126,586 | 153,135 | 154,466 | 140,895 | 117,512 | 51,869 |
| Amortisation | |||||||||
| Tax | 76,227 | -14,143 | -17,677 | -47,788 | 17,535 | -82,037 | -320,829 | ||
| Stock | 71,594 | -3,026 | 1,607 | 8,927 | -816 | 16,414 | 61,243 | -1,340 | 37,170 |
| Debtors | 2,395,576 | 442,141 | 48,965 | 1,214,602 | 624,376 | 777,405 | 490,174 | 210,262 | 2,008,433 |
| Creditors | 1,085,000 | 398,517 | 25,846 | 938,615 | 81,665 | 293,516 | -317,758 | 306,036 | 1,945,563 |
| Accruals and Deferred Income | 173,257 | 276,958 | 833,910 | -515,519 | 1,452,013 | -883,956 | -39,600 | -266,369 | 1,189,925 |
| Deferred Taxes & Provisions | -53,998 | 26,805 | 4,213 | 22,980 | -13,261 | 13,102 | -623 | 782 | |
| Cash flow from operations | -842,128 | 514,977 | 959,354 | -699,991 | 1,074,390 | 178,988 | 2,410,818 | ||
| Investing Activities | |||||||||
| capital expenditure | -200,855 | -432,733 | |||||||
| Change in Investments | |||||||||
| cash flow from investments | -200,855 | -432,733 | |||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | -2,461 | -4,235 | -640,183 | 646,879 | -252,206 | 252,206 | |||
| Other Short Term Loans | -321 | 321 | |||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | |||||||||
| share issue | |||||||||
| interest | -54,790 | -63,606 | -56,382 | -12,003 | -13,865 | -13,129 | -2,954 | ||
| cash flow from financing | -57,251 | -67,841 | -696,565 | 634,876 | -14,186 | -265,335 | 249,352 | ||
| cash and cash equivalents | |||||||||
| cash | -837,003 | 341,408 | -90,062 | -138,233 | 379,232 | -790,650 | -803,420 | -289,180 | 2,227,908 |
| overdraft | 268,089 | ||||||||
| change in cash | -1,105,092 | 341,408 | -90,062 | -138,233 | 379,232 | -790,650 | -803,420 | -289,180 | 2,227,908 |
salads harvesting services limited Credit Report and Business Information
Salads Harvesting Services Limited Competitor Analysis
Perform a competitor analysis for salads harvesting services limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other large companies, companies in CB7 area or any other competitors across 12 key performance metrics.
salads harvesting services limited Ownership
SALADS HARVESTING SERVICES LIMITED group structure
Salads Harvesting Services Limited has no subsidiary companies.
Ultimate parent company
1 parent
SALADS HARVESTING SERVICES LIMITED
09411425
salads harvesting services limited directors
Salads Harvesting Services Limited currently has 5 directors. The longest serving directors include Mr Peter Sargeant (Jan 2015) and Mr David Thompson (Jan 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Peter Sargeant | United Kingdom | 51 years | Jan 2015 | - | Director |
| Mr David Thompson | United Kingdom | 56 years | Jan 2015 | - | Director |
| Mr Charles Shropshire | United Kingdom | 39 years | Feb 2019 | - | Director |
| Mr Henry Shropshire | 33 years | Oct 2020 | - | Director | |
| Mr Henry Shropshire | England | 33 years | Oct 2020 | - | Director |
P&L
November 2023turnover
24.4m
+18%
operating profit
187.1k
+69%
gross margin
9.7%
-36.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
1.7m
+0.14%
total assets
9m
+0.23%
cash
0
-1%
net assets
Total assets minus all liabilities
salads harvesting services limited company details
company number
09411425
Type
Private limited with Share Capital
industry
01610 - Support activities for crop production
incorporation date
January 2015
age
10
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
GRANT THORNTON UK LLP
address
hainey farm barway, ely, cambridgeshire, CB7 5TZ
Bank
THE ROYAL BANK OF SCOTLAND PLC
Legal Advisor
-
salads harvesting services 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 salads harvesting services limited.
salads harvesting services 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 SALADS HARVESTING SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
salads harvesting services limited Companies House Filings - See Documents
| date | description | view/download |
|---|
