william grant & sons distillers limited

Live MatureMegaHigh

william grant & sons distillers limited Company Information

Share WILLIAM GRANT & SONS DISTILLERS LIMITED

Company Number

SC134248

Shareholders

william grant & sons ltd

Group Structure

View All

Industry

Distilling, rectifying and blending of spirits

 

Registered Address

the glenfiddich distillery, dufftown, keith, AB55 4DH

william grant & sons distillers limited Estimated Valuation

£517.9m

Pomanda estimates the enterprise value of WILLIAM GRANT & SONS DISTILLERS LIMITED at £517.9m based on a Turnover of £560.9m and 0.92x industry multiple (adjusted for size and gross margin).

william grant & sons distillers limited Estimated Valuation

£302.4m

Pomanda estimates the enterprise value of WILLIAM GRANT & SONS DISTILLERS LIMITED at £302.4m based on an EBITDA of £50.6m and a 5.97x industry multiple (adjusted for size and gross margin).

william grant & sons distillers limited Estimated Valuation

£1.1b

Pomanda estimates the enterprise value of WILLIAM GRANT & SONS DISTILLERS LIMITED at £1.1b based on Net Assets of £659m and 1.74x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

William Grant & Sons Distillers Limited Overview

William Grant & Sons Distillers Limited is a live company located in keith, AB55 4DH with a Companies House number of SC134248. It operates in the distilling, rectifying and blending of spirits sector, SIC Code 11010. Founded in October 1991, it's largest shareholder is william grant & sons ltd with a 100% stake. William Grant & Sons Distillers Limited is a mature, mega sized company, Pomanda has estimated its turnover at £560.9m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

William Grant & Sons Distillers Limited Health Check

Pomanda's financial health check has awarded William Grant & Sons Distillers Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £560.9m, make it larger than the average company (£23.2m)

£560.9m - William Grant & Sons Distillers Limited

£23.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (15.7%)

21% - William Grant & Sons Distillers Limited

15.7% - Industry AVG

production

Production

with a gross margin of 9%, this company has a higher cost of product (39%)

9% - William Grant & Sons Distillers Limited

39% - Industry AVG

profitability

Profitability

an operating margin of 4.6% make it less profitable than the average company (9.5%)

4.6% - William Grant & Sons Distillers Limited

9.5% - Industry AVG

employees

Employees

with 1046 employees, this is above the industry average (72)

1046 - William Grant & Sons Distillers Limited

72 - Industry AVG

paystructure

Pay Structure

on an average salary of £62.1k, the company has an equivalent pay structure (£52.4k)

£62.1k - William Grant & Sons Distillers Limited

£52.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £536.3k, this is more efficient (£333.4k)

£536.3k - William Grant & Sons Distillers Limited

£333.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 3 days, this is earlier than average (41 days)

3 days - William Grant & Sons Distillers Limited

41 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 17 days, this is quicker than average (60 days)

17 days - William Grant & Sons Distillers Limited

60 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 40 days, this is less than average (494 days)

40 days - William Grant & Sons Distillers Limited

494 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (4 weeks)

1 weeks - William Grant & Sons Distillers Limited

4 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 63.5%, this is a higher level of debt than the average (46.7%)

63.5% - William Grant & Sons Distillers Limited

46.7% - Industry AVG

WILLIAM GRANT & SONS DISTILLERS LIMITED financials

EXPORTms excel logo

William Grant & Sons Distillers Limited's latest turnover from December 2023 is £560.9 million and the company has net assets of £659 million. According to their latest financial statements, William Grant & Sons Distillers Limited has 1,046 employees and maintains cash reserves of £39.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover560,941,000405,979,000325,308,000313,019,000330,877,000291,503,000263,230,000229,234,000213,304,000445,756,000666,691,000672,146,000666,126,000586,770,000559,139,000
Other Income Or Grants
Cost Of Sales510,208,000186,142,000159,099,000153,642,000138,244,000136,023,000118,384,00077,986,000108,557,000321,202,000518,917,000541,331,000521,973,000454,735,000441,922,000
Gross Profit50,733,000219,837,000166,209,000159,377,000192,633,000155,480,000144,846,000151,248,000104,747,000124,554,000147,774,000130,815,000144,153,000132,035,000117,217,000
Admin Expenses24,820,00066,820,000104,978,00050,602,00047,878,00043,922,000179,915,00039,411,00037,713,00045,072,00059,360,00055,614,00045,979,00049,534,00040,352,000
Operating Profit25,913,000153,017,00061,231,000108,775,000144,755,000111,558,000-35,069,000111,837,00067,034,00079,482,00088,414,00075,201,00098,174,00082,501,00076,865,000
Interest Payable30,309,00015,863,00010,091,00013,110,00015,502,0006,349,0006,480,0006,255,0006,211,0006,612,0007,759,00013,906,0005,335,0006,313,0002,241,000
Interest Receivable31,079,00013,658,00010,167,00012,638,00019,242,00010,210,00013,485,00018,145,00016,683,00013,478,00017,727,00014,052,00010,748,0009,289,0005,980,000
Pre-Tax Profit26,683,000150,812,00061,307,000108,303,000148,495,000115,419,000-28,064,000123,727,00076,298,00084,007,00098,937,00075,347,00084,214,00094,847,00080,604,000
Tax-5,767,000-28,940,000-34,343,000-24,208,000-29,352,000-22,434,000-18,950,000-15,068,000-14,021,000-20,298,000-17,732,000-15,355,000-21,845,000-23,586,000-23,037,000
Profit After Tax20,916,000121,872,00026,964,00084,095,000119,143,00092,985,000-47,014,000108,659,00062,277,00063,709,00081,205,00059,992,00062,369,00071,261,00057,567,000
Dividends Paid553,000,000100,000,00060,000,000
Retained Profit20,916,000121,872,00026,964,00084,095,000-433,857,00092,985,000-47,014,000108,659,000-37,723,0003,709,00081,205,00059,992,00062,369,00071,261,00057,567,000
Employee Costs64,921,00058,508,00057,788,00053,756,00054,941,00049,276,00044,318,00040,306,00036,547,00039,246,00037,149,00033,972,00030,619,00029,381,00026,946,000
Number Of Employees1,0461,0299941,0241,0651,011903865823771837818761740711
EBITDA*50,615,000186,592,00092,181,000136,244,000168,838,000133,277,000-16,220,000130,341,00083,984,00096,053,000103,962,00088,926,000111,343,00095,019,00088,796,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets369,059,000453,596,000431,224,000415,243,000380,860,000343,566,000302,102,000263,264,000228,881,000200,530,000173,410,000163,616,000146,484,000128,196,000124,826,000
Intangible Assets2,244,0004,012,0004,333,0003,895,0002,442,000676,000309,000288,000260,000103,000
Investments & Other16,900,00024,080,00030,062,00034,702,00039,955,00045,912,00051,386,00055,955,00060,202,00064,176,00068,803,00073,502,00051,761,000505,000247,000
Debtors (Due After 1 year)78,137,00046,044,00010,486,000552,0001,095,000
Total Fixed Assets466,340,000527,732,000476,105,000454,392,000424,352,000390,154,000353,797,000319,507,000289,343,000264,809,000242,213,000237,118,000198,245,000128,701,000125,073,000
Stock & work in progress56,264,000709,016,000641,849,000612,261,000569,485,000515,914,000474,630,000443,142,000414,553,000386,548,000332,801,000297,365,000271,037,000263,721,000257,000,000
Trade Debtors5,537,00023,115,00019,580,00015,219,00014,730,00010,317,00010,256,00010,154,0009,238,00016,692,00067,318,00063,055,00060,025,00052,747,00059,109,000
Group Debtors1,188,005,000456,549,000462,609,000709,465,000739,055,000821,142,000648,879,000856,488,000775,098,000872,771,000794,932,000791,379,000728,253,000668,510,000423,157,000
Misc Debtors51,328,00027,858,00018,798,00018,056,00029,209,00030,028,00037,150,00034,581,00046,606,00052,361,00071,983,00082,009,00065,510,00022,261,00010,840,000
Cash39,204,00093,779,000175,208,000182,381,00044,025,000153,116,00061,450,00043,352,0007,032,00011,691,0005,779,00050,787,00018,840,00045,464,00017,419,000
misc current assets
total current assets1,340,338,0001,310,317,0001,318,044,0001,537,382,0001,396,504,0001,530,517,0001,232,365,0001,387,717,0001,252,527,0001,340,063,0001,272,813,0001,284,595,0001,143,665,0001,052,703,000767,525,000
total assets1,806,678,0001,838,049,0001,794,149,0001,991,774,0001,820,856,0001,920,671,0001,586,162,0001,707,224,0001,541,870,0001,604,872,0001,515,026,0001,521,713,0001,341,910,0001,181,404,000892,598,000
Bank overdraft2,568,000108,148,00096,571,000115,919,000166,039,000208,319,000109,371,000264,520,000268,906,000283,329,000195,365,000
Bank loan229,000,00060,000,0004,000,0004,000,000
Trade Creditors 24,988,00032,621,00025,892,00021,849,00024,966,00023,916,00023,774,00021,233,00017,401,00019,614,00024,778,00026,084,00027,915,00022,249,00017,846,000
Group/Directors Accounts1,006,142,000584,918,000501,664,000611,214,000382,303,000383,601,000556,814,000601,892,000511,928,000473,542,000481,136,000406,350,000305,517,000259,811,000131,452,000
other short term finances2,015,0006,390,0002,059,0001,671,000914,0005,963,0001,958,0009,922,0001,613,000
hp & lease commitments10,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,00010,000,0006,501,000175,000648,000
other current liabilities32,763,00076,342,00043,742,00051,457,00063,782,00064,534,00058,976,00060,525,00051,603,00064,239,00064,392,00061,542,00061,150,00067,231,00066,661,000
total current liabilities1,075,908,000939,271,000643,357,000696,191,000484,533,000596,162,000748,093,000819,491,000758,584,000775,714,000689,677,000768,496,000673,989,000636,795,000411,972,000
loans93,000169,301,000539,284,000722,856,000846,776,000398,855,000248,000907,0004,000,0008,000,00012,000,000
hp & lease commitments40,637,00047,104,00053,159,00058,831,00064,142,00069,116,00073,774,00078,136,00082,221,00086,047,00089,629,00092,984,00063,043,000141,000
Accruals and Deferred Income
other liabilities
provisions31,047,00044,296,00042,144,00024,655,00020,259,00017,535,00018,029,00015,658,00016,692,00021,015,00018,098,00017,215,00015,008,00011,575,00011,548,000
total long term liabilities71,777,000260,701,000634,587,000806,342,000931,177,000485,506,00092,051,00094,701,00098,913,000107,062,000107,727,000114,199,00086,051,00023,575,00011,689,000
total liabilities1,147,685,0001,199,972,0001,277,944,0001,502,533,0001,415,710,0001,081,668,000840,144,000914,192,000857,497,000882,776,000797,404,000882,695,000760,040,000660,370,000423,661,000
net assets658,993,000638,077,000516,205,000489,241,000405,146,000839,003,000746,018,000793,032,000684,373,000722,096,000717,622,000639,018,000581,870,000521,034,000468,937,000
total shareholders funds658,993,000638,077,000516,205,000489,241,000405,146,000839,003,000746,018,000793,032,000684,373,000722,096,000717,622,000639,018,000581,870,000521,034,000468,937,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit25,913,000153,017,00061,231,000108,775,000144,755,000111,558,000-35,069,000111,837,00067,034,00079,482,00088,414,00075,201,00098,174,00082,501,00076,865,000
Depreciation22,643,00032,983,00030,740,00027,383,00024,015,00021,651,00018,734,00018,436,00016,916,00016,539,00015,548,00013,725,00013,169,00012,518,00011,931,000
Amortisation2,059,000592,000210,00086,00068,00068,000115,00068,00034,00032,000
Tax-5,767,000-28,940,000-34,343,000-24,208,000-29,352,000-22,434,000-18,950,000-15,068,000-14,021,000-20,298,000-17,732,000-15,355,000-21,845,000-23,586,000-23,037,000
Stock-652,752,00067,167,00029,588,00042,776,00053,571,00041,284,00031,488,00028,589,00028,005,00053,747,00035,436,00026,328,0007,316,0006,721,000257,000,000
Debtors769,441,00042,093,000-231,819,000-40,797,000-77,398,000165,202,000-204,938,00070,281,000-110,882,0007,591,000-2,210,00082,655,000110,270,000250,412,000493,106,000
Creditors-7,633,0006,729,0004,043,000-3,117,0001,050,000142,0002,541,0003,832,000-2,213,000-5,164,000-1,306,000-1,831,0005,666,0004,403,00017,846,000
Accruals and Deferred Income-43,579,00032,600,000-7,715,000-12,325,000-752,0005,558,000-1,549,0008,922,000-12,636,000-153,0002,850,000392,000-6,081,000570,00066,661,000
Deferred Taxes & Provisions-13,249,0002,152,00017,489,0004,396,0002,724,000-494,0002,371,000-1,034,000-4,323,0002,917,000883,0002,207,0003,433,00027,00011,548,000
Cash flow from operations-136,302,00089,873,000273,886,00099,011,000166,335,000-90,437,000141,643,00028,123,000133,668,00012,017,00055,431,000-34,644,000-25,070,000-180,700,000-588,292,000
Investing Activities
capital expenditure61,603,000-55,626,000-47,369,000-63,305,000-63,143,000-63,550,000-57,708,000-52,915,000-45,458,000-43,794,000-25,342,000-30,857,000-31,457,000-15,888,000-136,757,000
Change in Investments-7,180,000-5,982,000-4,640,000-5,253,000-5,957,000-5,474,000-4,569,000-4,247,000-3,974,000-4,627,000-4,699,00021,741,00051,256,000258,000247,000
cash flow from investments68,783,000-49,644,000-42,729,000-58,052,000-57,186,000-58,076,000-53,139,000-48,668,000-41,484,000-39,167,000-20,643,000-52,598,000-82,713,000-16,146,000-137,004,000
Financing Activities
Bank loans-229,000,000169,000,00060,000,000-4,000,0004,000,000
Group/Directors Accounts421,224,00083,254,000-109,550,000228,911,000-1,298,000-173,213,000-45,078,00089,964,00038,386,000-7,594,00074,786,000100,833,00045,706,000128,359,000131,452,000
Other Short Term Loans -4,375,0004,331,000388,000757,000-5,049,0004,005,000-7,964,0008,309,0001,613,000
Long term loans-169,208,000-369,983,000-183,572,000-123,920,000447,921,000398,607,000-659,000907,000-4,000,000-4,000,000-4,000,00012,000,000
Hire Purchase and Lease Commitments-6,467,000-6,055,000-5,672,000-5,311,000-4,974,000-4,658,000-4,362,000-4,085,000-3,826,000-3,582,000-3,355,00033,440,00069,369,000-614,000789,000
other long term liabilities
share issue765,000-2,601,000-2,844,000-1,533,000-19,164,000411,370,000
interest770,000-2,205,00076,000-472,0003,740,0003,861,0007,005,00011,890,00010,472,0006,866,0009,968,000146,0005,413,0002,976,0003,739,000
cash flow from financing12,944,000-121,658,000-238,330,00099,965,000440,340,000228,602,000-51,058,000106,985,00046,645,000-3,545,00074,798,000123,575,000114,955,000127,557,000547,350,000
cash and cash equivalents
cash-54,575,000-81,429,000-7,173,000138,356,000-109,091,00091,666,00018,098,00036,320,000-4,659,0005,912,000-45,008,00031,947,000-26,624,00028,045,00017,419,000
overdraft-2,568,000-105,580,00011,577,000-19,348,000-50,120,000-42,280,00098,948,000-155,149,000-4,386,000-14,423,00087,964,000195,365,000
change in cash-54,575,000-81,429,000-7,173,000140,924,000-3,511,00080,089,00037,446,00086,440,00037,621,000-93,036,000110,141,00036,333,000-12,201,000-59,919,000-177,946,000

william grant & sons distillers limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for william grant & sons distillers limited. Get real-time insights into william grant & sons distillers 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

William Grant & Sons Distillers Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for william grant & sons distillers limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in AB55 area or any other competitors across 12 key performance metrics.

william grant & sons distillers limited Ownership

WILLIAM GRANT & SONS DISTILLERS LIMITED group structure

William Grant & Sons Distillers Limited has no subsidiary companies.

Ultimate parent company

2 parents

WILLIAM GRANT & SONS DISTILLERS LIMITED

SC134248

WILLIAM GRANT & SONS DISTILLERS LIMITED Shareholders

william grant & sons ltd 100%

william grant & sons distillers limited directors

William Grant & Sons Distillers Limited currently has 6 directors. The longest serving directors include Mr Douglas Bagley (Jun 2018) and Mr Craig Cranmer (Jan 2019).

officercountryagestartendrole
Mr Douglas BagleyScotland57 years Jun 2018- Director
Mr Craig CranmerScotland57 years Jan 2019- Director
Mr William Laing53 years Jan 2019- Director
Mr Ewan Henderson56 years Jun 2019- Director
Mr Kenneth McKinlayScotland60 years Jun 2019- Director
Mr Giles Wilson51 years Sep 2020- Director

P&L

December 2023

turnover

560.9m

+38%

operating profit

25.9m

-83%

gross margin

9.1%

-83.3%

turnover

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

Balance Sheet

December 2023

net assets

659m

+0.03%

total assets

1.8b

-0.02%

cash

39.2m

-0.58%

net assets

Total assets minus all liabilities

william grant & sons distillers limited company details

company number

SC134248

Type

Private limited with Share Capital

industry

11010 - Distilling, rectifying and blending of spirits

incorporation date

October 1991

age

34

incorporated

UK

accounts

Full Accounts

last accounts submitted

December 2023

previous names

pacific shelf 411 limited (October 1991)

accountant

-

auditor

KPMG LLP

address

the glenfiddich distillery, dufftown, keith, AB55 4DH

Bank

THE ROYAL BANK OF SCOTLAND PLC

Legal Advisor

-

william grant & sons distillers 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 william grant & sons distillers limited. Currently there are 1 open charges and 3 have been satisfied in the past.

william grant & sons distillers 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 WILLIAM GRANT & SONS DISTILLERS LIMITED. This can take several minutes, an email will notify you when this has completed.

william grant & sons distillers limited Companies House Filings - See Documents

datedescriptionview/download