Pomanda estimates the enterprise value of GREAT BRITISH PRAWNS LIMITED at £1.5m based on a Turnover of £1.9m and 0.8x industry multiple (adjusted for size and gross margin).
great british prawns limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of GREAT BRITISH PRAWNS LIMITED at £0 based on an EBITDA of £-1.5m and a 4.87x industry multiple (adjusted for size and gross margin).
great british prawns limitedEstimated Valuation
£4m
Pomanda estimates the enterprise value of GREAT BRITISH PRAWNS LIMITED at £4m based on Net Assets of £1.8m and 2.19x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Great British Prawns LimitedOverview
Great British Prawns Limited is a dissolved company that was located in glasgow, G2 2ND with a Companies House number of SC514743. It operated in the marine aquaculture sector, SIC Code 03210. Founded in September 2015, it's largest shareholder was
share nominees limited
with a 39.6% stake. The last turnover for Great British Prawns Limited was estimated at £1.9m.
Pomanda's financial health check has awarded Great British Prawns Limited a 4 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 Rating4out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £1.9m, make it smaller than the average company (£7.3m)
£1.9m - Great British Prawns Limited
£7.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 62%, show it is growing at a faster rate (9.7%)
62% - Great British Prawns Limited
9.7% - Industry AVG
Production
with a gross margin of 30.3%, this company has a comparable cost of product (30.3%)
30.3% - Great British Prawns Limited
30.3% - Industry AVG
Profitability
an operating margin of -83.3% make it less profitable than the average company (10.2%)
-83.3% - Great British Prawns Limited
10.2% - Industry AVG
Employees
with 17 employees, this is below the industry average (42)
17 - Great British Prawns Limited
42 - Industry AVG
Pay Structure
on an average salary of £38.5k, the company has an equivalent pay structure (£38.5k)
£38.5k - Great British Prawns Limited
£38.5k - Industry AVG
Efficiency
resulting in sales per employee of £109k, this is less efficient (£290.7k)
£109k - Great British Prawns Limited
£290.7k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (28 days)
0 days - Great British Prawns Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (60 days)
14 days - Great British Prawns Limited
60 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Great British Prawns Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 66 weeks, this is more cash available to meet short term requirements (12 weeks)
66 weeks - Great British Prawns Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.8%, this is a lower level of debt than the average (47.7%)
3.8% - Great British Prawns Limited
47.7% - Industry AVG
GREAT BRITISH PRAWNS LIMITED financials
EXPORT
Great British Prawns Limited's latest turnover from December 2019 is estimated at £1.9 million and the company has net assets of £1.8 million. According to their latest financial statements, Great British Prawns Limited has 17 employees and maintains cash reserves of £93.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2019
Dec 2018
Dec 2017
Nov 2017
Nov 2016
Turnover
1,852,717
1,035,747
622,812
395,022
434,984
Other Income Or Grants
Cost Of Sales
1,290,710
660,481
426,869
292,874
354,125
Gross Profit
562,007
375,266
195,943
102,148
80,860
Admin Expenses
2,105,951
1,233,230
446,234
329,700
233,261
Operating Profit
-1,543,944
-857,964
-250,291
-227,552
-152,401
Interest Payable
Interest Receivable
6,024
6,096
750
824
234
Pre-Tax Profit
-1,537,920
-851,868
-249,541
-226,728
-152,167
Tax
Profit After Tax
-1,537,920
-851,868
-249,541
-226,728
-152,167
Dividends Paid
Retained Profit
-1,537,920
-851,868
-249,541
-226,728
-152,167
Employee Costs
655,287
223,304
137,927
97,817
90,740
Number Of Employees
17
6
4
3
3
EBITDA*
-1,450,835
-844,227
-249,147
-214,862
-139,034
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2019
Dec 2018
Dec 2017
Nov 2017
Nov 2016
Tangible Assets
1,762,639
1,097,583
38,470
39,614
44,832
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,762,639
1,097,583
38,470
39,614
44,832
Stock & work in progress
Trade Debtors
1,380
460
22,033
17,362
39,288
Group Debtors
Misc Debtors
51,504
214,039
266
Cash
93,221
1,513,241
112,373
142,232
187,484
misc current assets
total current assets
146,105
1,727,740
134,406
159,594
227,038
total assets
1,908,744
2,825,323
172,876
199,208
271,870
Bank overdraft
Bank loan
Trade Creditors
52,780
241,926
20,012
23,273
15,722
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
20,278
39,873
total current liabilities
73,058
281,799
20,012
23,273
15,722
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
154,512
154,770
158,255
provisions
total long term liabilities
154,512
154,770
158,255
total liabilities
73,058
281,799
174,524
178,043
173,977
net assets
1,835,686
2,543,524
-1,648
21,165
97,893
total shareholders funds
1,835,686
2,543,524
-1,648
21,165
97,893
Dec 2019
Dec 2018
Dec 2017
Nov 2017
Nov 2016
Operating Activities
Operating Profit
-1,543,944
-857,964
-250,291
-227,552
-152,401
Depreciation
93,109
13,737
1,144
12,690
13,367
Amortisation
Tax
Stock
Debtors
-161,615
192,466
-17,521
-22,192
39,554
Creditors
-189,146
221,914
4,290
7,551
15,722
Accruals and Deferred Income
-19,595
39,873
Deferred Taxes & Provisions
Cash flow from operations
-1,497,961
-774,906
-227,336
-185,119
-162,866
Investing Activities
capital expenditure
-758,165
-1,072,850
5,218
-7,472
-58,199
Change in Investments
cash flow from investments
-758,165
-1,072,850
5,218
-7,472
-58,199
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-154,512
-3,743
-3,485
158,255
share issue
830,082
3,397,040
150,000
150,000
250,060
interest
6,024
6,096
750
824
234
cash flow from financing
836,106
3,248,624
147,007
147,339
408,549
cash and cash equivalents
cash
-1,420,020
1,400,868
-75,111
-45,252
187,484
overdraft
change in cash
-1,420,020
1,400,868
-75,111
-45,252
187,484
great british prawns 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 great british prawns limited. Get real-time insights into great british prawns limited's credit score, group structure and payment trends.
Perform a competitor analysis for great british prawns limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other undefined companies, companies in G 2 area or any other competitors across 12 key performance metrics.
great british prawns limited Ownership
GREAT BRITISH PRAWNS LIMITED group structure
Great British Prawns Limited has 2 subsidiary companies.
The largest shareholders in Great British Prawns Limited include Share Nominees Limited and Allyoung Limited.
share nominees limited
39.61%
allyoung limited
23.79%
nicholas robert robinson
12.13%
henry marriott
4.64%
francis oliver marriott
1.99%
douglas allen
1.62%
robert markwick
1.24%
roger hofseth
1.15%
james mceuen
1.05%
simon patrick marriott
1.01%
great british prawns limited directors
Great British Prawns Limited currently has 4 directors.
The longest serving directors include
Mr Douglas Allen (Dec 2015) and
Dr Malcolm King (Aug 2018).
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 2 charges/mortgages relating to great british prawns limited. Currently there are 1 open charges and 1 have been satisfied in the past.
great british prawns 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 GREAT BRITISH PRAWNS LIMITED. This can take several minutes, an email will notify you when this has completed.
great british prawns limitedCompanies House Filings - See Documents
