Pomanda estimates the enterprise value of GRIFFIN WIND FARM LIMITED at £131m based on a Turnover of £42.3m and 3.1x industry multiple (adjusted for size and gross margin).
griffin wind farm limitedEstimated Valuation
£321m
Pomanda estimates the enterprise value of GRIFFIN WIND FARM LIMITED at £321m based on an EBITDA of £36.5m and a 8.79x industry multiple (adjusted for size and gross margin).
griffin wind farm limitedEstimated Valuation
£220.5m
Pomanda estimates the enterprise value of GRIFFIN WIND FARM LIMITED at £220.5m based on Net Assets of £83.9m and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Griffin Wind Farm LimitedOverview
Griffin Wind Farm Limited is a live company located in perth, PH1 3AQ with a Companies House number of SC245113. It operates in the production of electricity sector, SIC Code 35110. Founded in March 2003, it's largest shareholder is
sse renewables onshore windfarm holdings limited
with a 100% stake. Griffin Wind Farm Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£42.3m with
high
growth in recent years.
Pomanda's financial health check has awarded Griffin Wind Farm Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
1 Regular
1 Weak
Size
annual sales of £42.3m, make it larger than the average company (£1.8m)
£42.3m - Griffin Wind Farm Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (11.5%)
21% - Griffin Wind Farm Limited
11.5% - Industry AVG
Production
with a gross margin of 52%, this company has a higher cost of product (67.2%)
52% - Griffin Wind Farm Limited
67.2% - Industry AVG
Profitability
an operating margin of 62.9% make it more profitable than the average company (48.6%)
62.9% - Griffin Wind Farm Limited
48.6% - Industry AVG
Employees
with 95 employees, this is above the industry average (2)
95 - Griffin Wind Farm Limited
2 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Griffin Wind Farm Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £445.3k, this is equally as efficient (£448.9k)
£445.3k - Griffin Wind Farm Limited
£448.9k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (15 days)
3 days - Griffin Wind Farm Limited
15 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Griffin Wind Farm Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Griffin Wind Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Griffin Wind Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.8%, this is a lower level of debt than the average (86.8%)
51.8% - Griffin Wind Farm Limited
86.8% - Industry AVG
GRIFFIN WIND FARM LIMITED financials
EXPORT
Griffin Wind Farm Limited's latest turnover from March 2024 is £42.3 million and the company has net assets of £83.9 million. According to their latest financial statements, we estimate that Griffin Wind Farm Limited has 95 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
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
42,300,000
70,700,000
61,300,000
23,700,000
26,400,000
35,700,000
35,200,000
25,600,000
28,600,000
29,600,000
34,296,000
21,999,000
13,412,000
Other Income Or Grants
Cost Of Sales
20,300,000
26,400,000
21,600,000
20,100,000
20,600,000
23,700,000
22,100,000
17,700,000
15,000,000
17,700,000
16,795,000
20,437,000
7,913,000
Gross Profit
22,000,000
44,300,000
39,700,000
3,600,000
5,800,000
12,000,000
13,100,000
7,900,000
13,600,000
11,900,000
17,501,000
1,562,000
5,499,000
Admin Expenses
-4,600,000
-3,100,000
-8,300,000
-7,200,000
-7,200,000
-7,900,000
-4,200,000
Operating Profit
26,600,000
47,400,000
48,000,000
10,800,000
13,000,000
19,900,000
17,300,000
7,900,000
13,600,000
11,900,000
17,501,000
1,562,000
5,499,000
Interest Payable
2,800,000
4,300,000
7,000,000
7,800,000
8,400,000
8,600,000
10,200,000
11,700,000
12,100,000
13,100,000
11,013,000
10,217,000
3,285,000
Interest Receivable
200,000
4,000
5,000
Pre-Tax Profit
24,000,000
43,100,000
41,000,000
3,000,000
4,600,000
11,300,000
7,100,000
-4,700,000
-1,100,000
2,600,000
7,178,000
-8,650,000
2,214,000
Tax
-6,200,000
-8,400,000
-14,400,000
-700,000
-3,200,000
-2,300,000
-1,300,000
200,000
4,800,000
-3,200,000
-4,937,000
2,795,000
26,000
61,000
Profit After Tax
17,800,000
34,700,000
26,600,000
2,300,000
1,400,000
9,000,000
5,800,000
-4,500,000
3,700,000
-600,000
2,241,000
-5,855,000
2,240,000
61,000
Dividends Paid
9,000,000
Retained Profit
17,800,000
34,700,000
26,600,000
2,300,000
-7,600,000
9,000,000
5,800,000
-4,500,000
3,700,000
-600,000
2,241,000
-5,855,000
2,240,000
61,000
Employee Costs
5,004,845
5,299,941
Number Of Employees
95
175
213
83
87
123
135
84
83
92
109
65
33
1
1
EBITDA*
36,500,000
57,200,000
57,800,000
20,700,000
22,700,000
31,900,000
29,300,000
21,200,000
26,800,000
24,900,000
30,343,000
13,503,000
10,004,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
165,000,000
171,300,000
182,500,000
186,700,000
197,800,000
191,900,000
198,400,000
210,300,000
225,300,000
229,700,000
240,287,000
244,538,000
212,588,000
89,299,000
10,995,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
1,900,000
1,900,000
1,900,000
1,900,000
Total Fixed Assets
165,000,000
171,300,000
182,500,000
186,700,000
197,800,000
193,800,000
200,300,000
212,200,000
227,200,000
229,700,000
240,287,000
244,538,000
212,588,000
89,299,000
10,995,000
Stock & work in progress
Trade Debtors
400,000
100,000
400,000
700,000
600,000
1,700,000
100,000
500,000
300,000
800,000
2,833,000
31,441,000
21,256,000
Group Debtors
8,300,000
7,700,000
11,300,000
5,500,000
4,500,000
4,200,000
3,800,000
3,900,000
3,600,000
3,400,000
8,464,000
Misc Debtors
400,000
400,000
800,000
300,000
100,000
600,000
500,000
500,000
5,600,000
1,000,000
759,000
1,016,000
724,000
4,690,000
547,000
Cash
1,900,000
1,924,000
1,921,000
1,918,000
1,940,000
195,000
misc current assets
total current assets
9,100,000
8,200,000
12,500,000
6,500,000
5,200,000
6,500,000
4,400,000
4,900,000
9,500,000
7,100,000
13,980,000
34,378,000
23,898,000
6,630,000
742,000
total assets
174,100,000
179,500,000
195,000,000
193,200,000
203,000,000
200,300,000
204,700,000
217,100,000
236,700,000
236,800,000
254,267,000
278,916,000
236,486,000
95,929,000
11,737,000
Bank overdraft
Bank loan
Trade Creditors
200,000
100,000
24,000
5,747,000
Group/Directors Accounts
11,200,000
9,500,000
1,500,000
1,800,000
11,900,000
2,100,000
1,600,000
1,200,000
1,800,000
2,900,000
11,087,000
253,001,000
210,355,000
other short term finances
hp & lease commitments
2,200,000
1,700,000
1,400,000
1,300,000
1,300,000
other current liabilities
8,000,000
13,600,000
11,400,000
2,200,000
2,200,000
3,700,000
2,200,000
1,800,000
4,600,000
2,400,000
2,269,000
10,061,000
16,405,000
6,699,000
1,879,000
total current liabilities
21,400,000
25,000,000
14,300,000
5,300,000
15,400,000
5,900,000
3,800,000
3,000,000
6,400,000
5,300,000
13,380,000
268,809,000
226,760,000
6,699,000
1,879,000
loans
8,500,000
29,400,000
87,100,000
131,900,000
132,100,000
147,400,000
168,500,000
188,100,000
197,000,000
206,700,000
217,142,000
89,581,000
11,063,000
hp & lease commitments
20,400,000
17,600,000
14,200,000
14,500,000
14,900,000
Accruals and Deferred Income
other liabilities
provisions
39,900,000
41,400,000
48,000,000
36,700,000
38,100,000
34,200,000
28,600,000
28,000,000
30,800,000
26,000,000
26,263,000
14,866,000
8,630,000
793,000
total long term liabilities
68,800,000
88,400,000
149,300,000
183,100,000
185,100,000
181,600,000
197,100,000
216,100,000
227,800,000
232,700,000
243,405,000
14,866,000
8,630,000
90,374,000
11,063,000
total liabilities
90,200,000
113,400,000
163,600,000
188,400,000
200,500,000
187,500,000
200,900,000
219,100,000
234,200,000
238,000,000
256,785,000
283,675,000
235,390,000
97,073,000
12,942,000
net assets
83,900,000
66,100,000
31,400,000
4,800,000
2,500,000
12,800,000
3,800,000
-2,000,000
2,500,000
-1,200,000
-2,518,000
-4,759,000
1,096,000
-1,144,000
-1,205,000
total shareholders funds
83,900,000
66,100,000
31,400,000
4,800,000
2,500,000
12,800,000
3,800,000
-2,000,000
2,500,000
-1,200,000
-2,518,000
-4,759,000
1,096,000
-1,144,000
-1,205,000
Mar 2024
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
26,600,000
47,400,000
48,000,000
10,800,000
13,000,000
19,900,000
17,300,000
7,900,000
13,600,000
11,900,000
17,501,000
1,562,000
5,499,000
Depreciation
9,900,000
9,800,000
9,800,000
9,900,000
9,700,000
12,000,000
12,000,000
13,300,000
13,200,000
13,000,000
12,842,000
11,941,000
4,505,000
Amortisation
Tax
-6,200,000
-8,400,000
-14,400,000
-700,000
-3,200,000
-2,300,000
-1,300,000
200,000
4,800,000
-3,200,000
-4,937,000
2,795,000
26,000
61,000
Stock
Debtors
900,000
-4,300,000
6,000,000
1,300,000
-3,200,000
2,100,000
-500,000
-4,600,000
6,200,000
-6,856,000
-20,401,000
10,477,000
17,290,000
4,143,000
547,000
Creditors
-200,000
200,000
-100,000
100,000
-24,000
-5,723,000
5,747,000
Accruals and Deferred Income
-5,600,000
2,200,000
9,200,000
-1,500,000
1,500,000
400,000
-2,800,000
2,200,000
131,000
-7,792,000
-6,344,000
9,706,000
4,820,000
1,879,000
Deferred Taxes & Provisions
-1,500,000
-6,600,000
11,300,000
-1,400,000
3,900,000
5,600,000
600,000
-2,800,000
4,800,000
-263,000
11,397,000
6,236,000
7,837,000
793,000
Cash flow from operations
22,100,000
48,900,000
57,900,000
17,300,000
25,000,000
34,700,000
29,500,000
20,400,000
32,400,000
28,400,000
43,689,000
11,460,000
10,283,000
1,531,000
1,332,000
Investing Activities
capital expenditure
-3,600,000
1,400,000
-5,600,000
1,200,000
-15,600,000
-5,500,000
-100,000
1,700,000
-8,800,000
-2,413,000
-8,591,000
-43,891,000
-127,794,000
-78,304,000
-10,995,000
Change in Investments
cash flow from investments
-3,600,000
1,400,000
-5,600,000
1,200,000
-15,600,000
-5,500,000
-100,000
1,700,000
-8,800,000
-2,413,000
-8,591,000
-43,891,000
-127,794,000
-78,304,000
-10,995,000
Financing Activities
Bank loans
Group/Directors Accounts
1,700,000
8,000,000
-300,000
-10,100,000
9,800,000
500,000
400,000
-600,000
-1,100,000
-8,187,000
-241,914,000
42,646,000
210,355,000
Other Short Term Loans
Long term loans
-20,900,000
-57,700,000
-44,800,000
-200,000
-15,300,000
-21,100,000
-19,600,000
-8,900,000
-9,700,000
-10,442,000
217,142,000
-89,581,000
78,518,000
11,063,000
Hire Purchase and Lease Commitments
3,300,000
3,700,000
-200,000
-400,000
16,200,000
other long term liabilities
share issue
-2,700,000
1,918,000
-1,205,000
interest
-2,600,000
-4,300,000
-7,000,000
-7,800,000
-8,400,000
-8,600,000
-10,200,000
-11,700,000
-12,100,000
-13,100,000
-11,009,000
-10,212,000
-3,285,000
cash flow from financing
-18,500,000
-50,300,000
-52,300,000
-18,500,000
-400,000
-29,200,000
-29,400,000
-21,200,000
-22,900,000
-29,811,000
-35,781,000
32,434,000
117,489,000
78,518,000
9,858,000
cash and cash equivalents
cash
-1,900,000
-24,000
3,000
3,000
-22,000
1,745,000
195,000
overdraft
change in cash
-1,900,000
-24,000
3,000
3,000
-22,000
1,745,000
195,000
griffin wind farm 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 griffin wind farm limited. Get real-time insights into griffin wind farm limited's credit score, group structure and payment trends.
Perform a competitor analysis for griffin wind farm limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other large companies, companies in PH1 area or any other competitors across 12 key performance metrics.
griffin wind farm limited Ownership
GRIFFIN WIND FARM LIMITED group structure
Griffin Wind Farm Limited has no subsidiary companies.
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 griffin wind farm limited.
griffin wind 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 GRIFFIN WIND FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
griffin wind farm limitedCompanies House Filings - See Documents
