pilgrim's food masters uk limited
pilgrim's food masters uk limited Company Information
Company Number
13352340
Website
-Registered Address
seton house gallows hill, warwick, CV34 6DA
Industry
Manufacture of other food products n.e.c.
Telephone
-
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
onix investments uk ltd 100%
pilgrim's food masters uk limited Estimated Valuation
Pomanda estimates the enterprise value of PILGRIM'S FOOD MASTERS UK LIMITED at £445.6m based on a Turnover of £334.1m and 1.33x industry multiple (adjusted for size and gross margin).
pilgrim's food masters uk limited Estimated Valuation
Pomanda estimates the enterprise value of PILGRIM'S FOOD MASTERS UK LIMITED at £304.9m based on an EBITDA of £32.8m and a 9.31x industry multiple (adjusted for size and gross margin).
pilgrim's food masters uk limited Estimated Valuation
Pomanda estimates the enterprise value of PILGRIM'S FOOD MASTERS UK LIMITED at £177.8m based on Net Assets of £85.2m and 2.09x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pilgrim's Food Masters Uk Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Pilgrim's Food Masters Uk Limited Overview
Pilgrim's Food Masters Uk Limited is a live company located in warwick, CV34 6DA with a Companies House number of 13352340. It operates in the manufacture of other food products n.e.c. sector, SIC Code 10890. Founded in April 2021, it's largest shareholder is onix investments uk ltd with a 100% stake. Pilgrim's Food Masters Uk Limited is a startup, mega sized company, Pomanda has estimated its turnover at £334.1m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pilgrim's Food Masters Uk Limited Health Check
Pomanda's financial health check has awarded Pilgrim'S Food Masters Uk Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
4 Regular
3 Weak
Size
annual sales of £334.1m, make it larger than the average company (£21.3m)
£334.1m - Pilgrim's Food Masters Uk Limited
£21.3m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Pilgrim's Food Masters Uk Limited
- - Industry AVG
Production
with a gross margin of 24.6%, this company has a comparable cost of product (24.6%)
24.6% - Pilgrim's Food Masters Uk Limited
24.6% - Industry AVG
Profitability
an operating margin of 7.7% make it more profitable than the average company (3.8%)
7.7% - Pilgrim's Food Masters Uk Limited
3.8% - Industry AVG
Employees
with 1650 employees, this is above the industry average (109)
1650 - Pilgrim's Food Masters Uk Limited
109 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£35.7k)
£36.8k - Pilgrim's Food Masters Uk Limited
£35.7k - Industry AVG
Efficiency
resulting in sales per employee of £202.5k, this is equally as efficient (£203.7k)
£202.5k - Pilgrim's Food Masters Uk Limited
£203.7k - Industry AVG
Debtor Days
it gets paid by customers after 114 days, this is later than average (49 days)
114 days - Pilgrim's Food Masters Uk Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 98 days, this is slower than average (47 days)
98 days - Pilgrim's Food Masters Uk Limited
47 days - Industry AVG
Stock Days
it holds stock equivalent to 46 days, this is in line with average (53 days)
46 days - Pilgrim's Food Masters Uk Limited
53 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - Pilgrim's Food Masters Uk Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 66.6%, this is a higher level of debt than the average (58.6%)
66.6% - Pilgrim's Food Masters Uk Limited
58.6% - Industry AVG
pilgrim's food masters uk limited Credit Report and Business Information
Pilgrim's Food Masters Uk Limited Competitor Analysis
Perform a competitor analysis for pilgrim's food masters uk limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
pilgrim's food masters uk limited Ownership
PILGRIM'S FOOD MASTERS UK LIMITED group structure
Pilgrim'S Food Masters Uk Limited has no subsidiary companies.
Ultimate parent company
JBS SA
#0063272
2 parents
PILGRIM'S FOOD MASTERS UK LIMITED
13352340
pilgrim's food masters uk limited directors
Pilgrim'S Food Masters Uk Limited currently has 7 directors. The longest serving directors include Mr Fabio Sandri (Sep 2021) and Mr Nicholas Robinson (Sep 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Fabio Sandri | 52 years | Sep 2021 | - | Director | |
| Mr Nicholas Robinson | 55 years | Sep 2021 | - | Director | |
| Mr Matthew Galvanoni | United States | 52 years | Sep 2021 | - | Director |
| Mr Ivan Siqueira | 47 years | Jan 2024 | - | Director | |
| Mr Morten Knudsen | 53 years | Feb 2024 | - | Director | |
| Mr Morten Knudsen | United Kingdom | 53 years | Feb 2024 | - | Director |
| Mrs Kirsty Wilkins | 54 years | Mar 2024 | - | Director |
PILGRIM'S FOOD MASTERS UK LIMITED financials
Pilgrim'S Food Masters Uk Limited's latest turnover from December 2022 is £334.1 million and the company has net assets of £85.2 million. According to their latest financial statements, Pilgrim'S Food Masters Uk Limited has 1,650 employees and maintains cash reserves of £678.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | |
|---|---|---|
| Turnover | 334,086,531 | 123,648,177 |
| Other Income Or Grants | ||
| Cost Of Sales | ||
| Gross Profit | ||
| Admin Expenses | ||
| Operating Profit | 25,865,460 | 19,768,920 |
| Interest Payable | 540,197 | 119,754 |
| Interest Receivable | 0 | 0 |
| Pre-Tax Profit | 25,325,263 | 19,649,166 |
| Tax | -4,771,361 | -5,514,296 |
| Profit After Tax | 20,553,902 | 14,134,870 |
| Dividends Paid | 0 | 0 |
| Retained Profit | 20,553,902 | 14,134,870 |
| Employee Costs | 60,684,103 | 21,183,982 |
| Number Of Employees | 1,650 | 505 |
| EBITDA* | 32,750,515 | 22,364,355 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | |
|---|---|---|
| Tangible Assets | 91,985,722 | 45,655,104 |
| Intangible Assets | 3,251,251 | 3,251,251 |
| Investments & Other | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 |
| Total Fixed Assets | 95,236,973 | 48,906,355 |
| Stock & work in progress | 31,946,494 | 11,973,018 |
| Trade Debtors | 104,794,028 | 110,613,349 |
| Group Debtors | 11,960,103 | 4,731,764 |
| Misc Debtors | 10,755,893 | 7,969,426 |
| Cash | 678,082 | 1,744,424 |
| misc current assets | 0 | 0 |
| total current assets | 160,134,600 | 137,031,981 |
| total assets | 255,371,573 | 185,938,336 |
| Bank overdraft | 0 | 0 |
| Bank loan | 0 | 0 |
| Trade Creditors | 68,054,856 | 60,507,527 |
| Group/Directors Accounts | 0 | 0 |
| other short term finances | 0 | 0 |
| hp & lease commitments | 3,387,797 | 606,050 |
| other current liabilities | 74,554,739 | 52,756,269 |
| total current liabilities | 145,997,392 | 113,869,846 |
| loans | 32,160,470 | 1,524,338 |
| hp & lease commitments | 16,080,235 | 762,169 |
| Accruals and Deferred Income | 0 | 0 |
| other liabilities | 0 | 0 |
| provisions | 16,275,024 | 6,342,898 |
| total long term liabilities | 24,217,747 | 3,933,618 |
| total liabilities | 170,215,139 | 117,803,464 |
| net assets | 85,156,434 | 68,134,872 |
| total shareholders funds | 85,156,434 | 68,134,872 |
| Dec 2022 | Dec 2021 | |
|---|---|---|
| Operating Activities | ||
| Operating Profit | 25,865,460 | 19,768,920 |
| Depreciation | 6,885,055 | 2,595,435 |
| Amortisation | 0 | 0 |
| Tax | -4,771,361 | -5,514,296 |
| Stock | 19,973,476 | 11,973,018 |
| Debtors | 4,195,485 | 123,314,539 |
| Creditors | 7,547,329 | 60,507,527 |
| Accruals and Deferred Income | 21,798,470 | 52,756,269 |
| Deferred Taxes & Provisions | 9,932,126 | 6,342,898 |
| Cash flow from operations | 43,088,118 | 1,169,196 |
| Investing Activities | ||
| capital expenditure | ||
| Change in Investments | 0 | 0 |
| cash flow from investments | ||
| Financing Activities | ||
| Bank loans | 0 | 0 |
| Group/Directors Accounts | 0 | 0 |
| Other Short Term Loans | 0 | 0 |
| Long term loans | 30,636,132 | 1,524,338 |
| Hire Purchase and Lease Commitments | 18,099,813 | 1,368,219 |
| other long term liabilities | 0 | 0 |
| share issue | ||
| interest | -540,197 | -119,754 |
| cash flow from financing | 44,663,408 | 56,772,805 |
| cash and cash equivalents | ||
| cash | -1,066,342 | 1,744,424 |
| overdraft | 0 | 0 |
| change in cash | -1,066,342 | 1,744,424 |
P&L
December 2022turnover
334.1m
+170%
operating profit
25.9m
+31%
gross margin
24.7%
-4.87%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
85.2m
+0.25%
total assets
255.4m
+0.37%
cash
678.1k
-0.61%
net assets
Total assets minus all liabilities
Similar Companies
pilgrim's food masters uk limited company details
company number
13352340
Type
Private limited with Share Capital
industry
10890 - Manufacture of other food products n.e.c.
incorporation date
April 2021
age
3
accounts
Full Accounts
ultimate parent company
previous names
northfield foods limited (September 2021)
incorporated
UK
address
seton house gallows hill, warwick, CV34 6DA
last accounts submitted
December 2022
pilgrim's food masters uk 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 pilgrim's food masters uk limited.
pilgrim's food masters uk limited Companies House Filings - See Documents
| date | description | view/download |
|---|
