Grant Brothers (meat Canners) Limited

POWER SEARCH PRICING

SOLUTIONS

grant brothers (meat canners) limited Company Information

Live

MatureMidDeclining

Company Number

SC020934

Website

www.grantsfoods.com

Registered Address

richmond bridge, galston, KA4 8JU

Industry

Processing and preserving of meat

Telephone

01563820401

Next Accounts Due

December 2024

Group Structure

View All

Directors

John Fallon24 Years

Shareholders

ardeeer research & marketing ltd 100%

grant brothers (meat canners) limited Estimated Valuation

£5.7m

Pomanda estimates the enterprise value of GRANT BROTHERS (MEAT CANNERS) LIMITED at £5.7m based on Net Assets of £3.4m and 1.69x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Grant Brothers (meat Canners) Limited is a live company located in galston, KA4 8JU with a Companies House number of SC020934. It operates in the processing and preserving of meat sector, SIC Code 10110. Founded in April 1939, it's largest shareholder is ardeeer research & marketing ltd with a 100% stake. Grant Brothers (meat Canners) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £10.9m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Grant Brothers (Meat Canners) Limited a 4.5 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 Rating4.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £10.9m, make it smaller than the average company (£21.1m)

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (4.8%)

EXPORT

Grant Brothers (Meat Canners) Limited's latest turnover from March 2023 is £10.9 million and the company has net assets of £3.4 million. According to their latest financial statements, Grant Brothers (Meat Canners) Limited has 45 employees and maintains cash reserves of £798.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	10,914,041	11,124,345	15,614,033	12,867,216	9,013,212	9,052,556	7,287,785	5,996,895	8,940,007	9,304,478	9,580,799	10,708,736	9,306,688	10,101,491
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	9,163,250	8,920,103	13,522,930	11,173,662	7,884,478	7,950,415	6,234,370	5,114,294	7,846,563	8,345,406	8,501,428	9,523,756	8,000,152	9,105,266
Gross Profit	1,750,791	2,204,242	2,091,103	1,693,554	1,128,734	1,102,141	1,053,415	882,601	1,093,444	959,072	1,079,372	1,184,980	1,306,536	996,225
Admin Expenses	1,244,712	1,323,481	110,584	1,117,999	888,407	795,595	930,236	688,321	1,233,117	831,557	1,028,958	1,145,882	1,113,483	104,288
Operating Profit	506,079	880,761	1,980,519	575,555	240,327	306,546	123,179	194,280	-139,673	127,515	50,414	39,098	193,053	891,937
Interest Payable	28,444	26,965	49,319	59,160	61,459	61,260	50,171	22,314	0	0	0	0	0	0
Interest Receivable	1,468	0	498	165	746	159	43	85	42	6	10	31	36	15
Pre-Tax Profit	479,103	853,796	1,931,699	516,559	179,615	245,444	73,051	172,050	-139,631	127,521	50,424	39,128	193,089	891,951
Tax	-99,079	-204,816	-367,023	-98,146	-34,127	-46,634	-14,610	-34,410	0	-29,330	-12,102	-10,173	-54,065	-249,746
Profit After Tax	380,024	648,980	1,564,676	418,413	145,488	198,810	58,441	137,640	-139,631	98,191	38,322	28,955	139,024	642,205
Dividends Paid	600,000	600,000	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-219,976	48,980	1,564,676	418,413	145,488	198,810	58,441	137,640	-139,631	98,191	38,322	28,955	139,024	642,205
Employee Costs	1,064,597	1,128,914	1,586,182	1,026,849	872,188	1,017,036	861,303	860,185	878,111	845,509	853,653	1,068,375	954,931	1,048,060
Number Of Employees	45	51	55	37	33	40	34	35	37	36	37	45	41	46
EBITDA*	565,288	944,047	2,048,515	649,187	312,809	370,610	169,856	230,995	-107,263	162,835	87,714	80,049	240,793	943,074

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	1,183,002	1,148,674	1,165,142	1,138,649	1,156,628	1,270,854	1,205,844	1,111,470	999,127	755,990	742,386	744,456	723,705	689,956
Intangible Assets	22,934	23,765	28,043	27,104	32,012	35,608	43,957	46,168	7,352	9,803	13,071	17,427	20,681	27,574
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,205,936	1,172,439	1,193,185	1,165,753	1,188,640	1,306,462	1,249,801	1,157,638	1,006,479	765,793	755,457	761,883	744,386	717,530
Stock & work in progress	1,675,575	1,035,049	1,167,668	789,575	570,603	575,863	449,283	421,705	343,465	519,627	512,461	569,777	528,677	369,124
Trade Debtors	1,487,462	2,366,357	1,451,939	1,657,931	931,126	939,565	782,663	418,140	1,077,268	963,372	943,539	986,233	832,829	866,800
Group Debtors	1,637,951	1,800,755	1,463,945	741,908	812,879	554,168	561,534	436,287	0	0	0	0	0	0
Misc Debtors	185,041	50,420	63,633	76,967	80,145	37,232	49,211	22,549	0	0	0	0	0	0
Cash	798,782	1,191,405	817,210	178,935	150,796	48,156	15,381	18,990	14,941	1,791	438	3,580	8,636	5,807
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	5,784,811	6,443,986	4,964,395	3,445,316	2,545,549	2,154,984	1,858,072	1,317,671	1,435,674	1,484,790	1,456,438	1,559,590	1,370,142	1,241,731
total assets	6,990,747	7,616,425	6,157,580	4,611,069	3,734,189	3,461,446	3,107,873	2,475,309	2,442,153	2,250,583	2,211,895	2,321,473	2,114,528	1,959,261
Bank overdraft	0	0	47,105	187,012	834,594	499,065	400,040	167,756	0	0	0	0	0	0
Bank loan	40,000	48,000	0	0	0	53,333	51,858	0	0	0	0	0	0	0
Trade Creditors	1,748,574	1,176,914	1,221,923	1,118,756	845,972	656,329	710,197	426,450	870,279	871,340	908,498	1,025,646	802,540	926,280
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	1,037,298	1,243,720	0	359,583	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	15,418	30,440	54,037	41,387	52,003	32,050	23,556	15,943	0	0	0	0	0	0
other current liabilities	210,397	920,546	654,029	228,795	230,428	231,326	103,529	100,302	0	0	0	0	0	0
total current liabilities	3,051,687	3,419,620	1,977,094	1,935,533	1,962,997	1,472,103	1,289,180	710,451	870,279	871,340	908,498	1,025,646	802,540	926,280
loans	402,859	436,606	485,169	538,137	20,356	413,649	466,982	518,840	0	0	0	0	0	0
hp & lease commitments	0	16,447	33,955	50,137	83,793	65,249	75,267	49,170	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	17,802	0	0	0	0	0	0
other liabilities	7,840	7,840	7,840	0	0	0	0	0	491,698	159,436	181,121	209,645	246,474	106,491
provisions	136,997	124,572	91,161	79,656	75,928	62,281	55,495	34,340	32,780	32,780	32,780	31,708	39,995	39,995
total long term liabilities	547,696	585,465	618,125	667,930	180,077	541,179	597,744	620,152	524,478	192,216	213,901	241,353	286,469	146,486
total liabilities	3,599,383	4,005,085	2,595,219	2,603,463	2,143,074	2,013,282	1,886,924	1,330,603	1,394,757	1,063,556	1,122,399	1,266,999	1,089,009	1,072,766
net assets	3,391,364	3,611,340	3,562,361	2,007,606	1,591,115	1,448,164	1,220,949	1,144,706	1,047,396	1,187,027	1,089,496	1,054,474	1,025,519	886,495
total shareholders funds	3,391,364	3,611,340	3,562,361	2,007,606	1,591,115	1,448,164	1,220,949	1,144,706	1,047,396	1,187,027	1,089,496	1,054,474	1,025,519	886,495

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	506,079	880,761	1,980,519	575,555	240,327	306,546	123,179	194,280	-139,673	127,515	50,414	39,098	193,053	891,937
Depreciation	51,794	56,940	60,463	65,563	62,346	52,159	44,334	34,681	29,959	32,052	32,944	35,497	40,847	41,946
Amortisation	7,415	6,346	7,533	8,069	10,136	11,905	2,343	2,034	2,451	3,268	4,356	5,454	6,893	9,191
Tax	-99,079	-204,816	-367,023	-98,146	-34,127	-46,634	-14,610	-34,410	0	-29,330	-12,102	-10,173	-54,065	-249,746
Stock	640,526	-132,619	378,093	218,972	-5,260	126,580	27,578	78,240	-176,162	7,166	-57,316	41,100	159,553	369,124
Debtors	-907,078	1,238,015	502,711	652,656	293,185	137,557	516,432	-200,292	113,896	19,833	-42,694	153,404	-33,971	866,800
Creditors	571,660	-45,009	103,167	272,784	189,643	-53,868	283,747	-443,829	-1,061	-37,158	-117,148	223,106	-123,740	926,280
Accruals and Deferred Income	-710,149	266,517	425,234	-1,633	-898	127,797	-14,575	118,104	0	0	0	0	0	0
Deferred Taxes & Provisions	12,425	33,411	11,505	3,728	13,647	6,786	21,155	1,560	0	0	1,072	-8,287	0	39,995
Cash flow from operations	606,697	-111,246	1,340,594	-45,708	193,149	140,554	-98,437	-5,528	-46,058	69,348	59,546	90,191	-62,594	423,679
Investing Activities
capital expenditure	0	0	-95,428	-50,745	45,340	-120,725	-138,840	-187,874	-273,096	-45,656	-30,874	-58,448	-74,596	-768,667
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	-95,428	-50,745	45,340	-120,725	-138,840	-187,874	-273,096	-45,656	-30,874	-58,448	-74,596	-768,667
Financing Activities
Bank loans	-8,000	48,000	0	0	-53,333	1,475	51,858	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	-206,422	1,243,720	-359,583	359,583	0	0	0	0	0	0	0	0	0	0
Long term loans	-33,747	-48,563	-52,968	517,781	-393,293	-53,333	-51,858	518,840	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-31,469	-41,105	-3,532	-44,272	38,497	-1,524	33,710	65,113	0	0	0	0	0	0
other long term liabilities	0	0	7,840	0	0	0	0	-491,698	332,262	-21,685	-28,524	-36,829	139,983	106,491
share issue	0	-1	-9,921	-1,922	-2,537	28,405	17,802	-40,330	0	-660	-3,300	0	0	244,290
interest	-26,976	-26,965	-48,821	-58,995	-60,713	-61,101	-50,128	-22,229	42	6	10	31	36	15
cash flow from financing	-306,614	1,175,086	-466,985	772,175	-471,379	-86,078	1,384	29,696	332,304	-22,339	-31,814	-36,798	140,019	350,796
cash and cash equivalents
cash	-392,623	374,195	638,275	28,139	102,640	32,775	-3,609	4,049	13,150	1,353	-3,142	-5,056	2,829	5,807
overdraft	0	-47,105	-139,907	-647,582	335,529	99,025	232,284	167,756	0	0	0	0	0	0
change in cash	-392,623	421,300	778,182	675,721	-232,889	-66,250	-235,893	-163,707	13,150	1,353	-3,142	-5,056	2,829	5,807

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for grant brothers (meat canners) limited. Get real-time insights into grant brothers (meat canners) 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 grant brothers (meat canners) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

GRANT BROTHERS (MEAT CANNERS) LIMITED group structure

Grant Brothers (Meat Canners) Limited has no subsidiary companies.

Ultimate parent company

ARDEER RESEARCH AND MARKETING LIMITED

SC189599

1 parent

GRANT BROTHERS (MEAT CANNERS) LIMITED

SC020934

GRANT BROTHERS (MEAT CANNERS) LIMITED Shareholders

ardeeer research & marketing ltd

100%

Grant Brothers (Meat Canners) Limited currently has 1 director, Mr John Fallon serving since May 2000.

officer	country	age	start	end	role
Mr John Fallon	Scotland	64 years	May 2000	-	Director

P&L

March 2023

turnover

10.9m

-2%

operating profit

506.1k

-43%

gross margin

16.1%

-19.04%

turnover

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

Balance Sheet

March 2023

net assets

3.4m

-0.06%

total assets

-0.08%

cash

798.8k

-0.33%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

william grant and company limited,

4.5

fred c.robinson limited

2.5

john robertson & sons hamcurers limited

pinkertons ltd

3.5

new world foods (europe) limited

company number

SC020934

Type

Private limited with Share Capital

industry

10110 - Processing and preserving of meat

incorporation date

April 1939

age

accounts

Full Accounts

ultimate parent company

ARDEER RESEARCH AND MARKETING LIMITED

previous names

N/A

incorporated

address

richmond bridge, galston, KA4 8JU

last accounts submitted

March 2023

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 12 charges/mortgages relating to grant brothers (meat canners) limited. Currently there are 5 open charges and 7 have been satisfied in the past.

grant brothers (meat canners) limited Company Information

grant brothers (meat canners) limited Estimated Valuation

grant brothers (meat canners) limited Estimated Valuation

grant brothers (meat canners) limited Estimated Valuation

Grant Brothers (meat Canners) Limited Overview

Grant Brothers (meat Canners) Limited Health Check

GRANT BROTHERS (MEAT CANNERS) LIMITED financials

grant brothers (meat canners) limited Credit Report and Business Information

Grant Brothers (meat Canners) Limited Competitor Analysis

grant brothers (meat canners) limited Ownership

grant brothers (meat canners) limited directors

grant brothers (meat canners) limited company details

grant brothers (meat canners) limited Charges & Mortgages

grant brothers (meat canners) limited Companies House Filings - See Documents