Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Glendale foods ltd
Registration Number
01906927Incorporation Date
19/04/1985Last Annual Return
Not availableAddress
Glendale House, 24 Cobden Street, Salford, Lancashire. M6 6LX
Website
www.glendalefoods.comAudit Fees
£43,000Secretary
Mr Stephen Revill
Directors
Active
Alimudin Amiraly Somji (65 yrs)
Active
Mr Shafin Alimudin Somji (35 yrs)
Active
Mr Steve Wood (56 yrs)
Active
Mr Khalil Alimudin Somji (33 yrs)
Active
Mr Simon David Whittaker (57 yrs)
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 27-Sep-20 | 03-Oct-21 | 02-Oct-22 | 01-Oct-23 | 29-Sep-24 |
| Weeks | 52 | 53 | 52 | 52 | 52 |
| Total Sales (£000) | 16118 | 17378 | 22633 | 27432 | 32370 |
| Directors Fees | 64 | 35 | 59 | 43 | 52 |
| Gross Profits | 4883 | 5547 | 7377 | 8333 | 9833 |
| Value Added | 4733 | 5232 | 6505 | 7737 | 8996 |
| Trading Profit | 1472 | 2039 | 2525 | 2840 | 3743 |
| Depreciation | 514 | 533 | 585 | 637 | |
| Non-Trading Income | 0 | 0 | 0 | 0 | 0 |
| Total Interest Charges | 42 | 37 | 50 | 79 | 95 |
| Pre-tax Profit | 916 | 1469 | 1890 | 2124 | 2884 |
| Retained Profit (Shareholders Funds) | 457 | 812 | 1391 | 1353 | 1274 |
| Fixed Assets | 3844 | 3638 | 3825 | 4422 | 5306 |
| Intangibles | 0 | 0 | 0 | 0 | 0 |
| Intermediate Assets | 0 | 0 | 0 | 0 | 0 |
| Stocks | 1629 | 2593 | 2834 | 3236 | 3818 |
| Debtors | 2294 | 3149 | 2951 | 4367 | 5153 |
| Cash or Equivalent | 2320 | 4133 | 5354 | 3903 | 3750 |
| Total Current Assets | 6243 | 9875 | 11139 | 11506 | 12721 |
| Creditors | 1669 | 2809 | 3251 | 2475 | 3359 |
| Short Term Borrowing | 221 | 408 | 299 | 262 | 0 |
| Other Current Liabilities | 2154 | 3714 | 3660 | 4184 | 5021 |
| Total Current Liabilities | 4044 | 6931 | 7210 | 6921 | 8380 |
| Net Current Assets | 2199 | 2944 | 3929 | 4585 | 4341 |
| Shareholders Funds | 3799 | 4611 | 6002 | 7355 | 8629 |
| Total Loan Capital | 1740 | 1360 | 1072 | 805 | 0 |
| Other Capital Employed | 504 | 612 | 680 | 848 | 1018 |
| Total Capital Employed | 6043 | 6583 | 7754 | 9008 | 9647 |
| Pretax Profit Margin % | 5.68 | 8.45 | 8.35 | 7.74 | 8.91 |
| Sales Growth % | -9 | 8 | 30 | 21 | 18 |
| Pretax Profit Growth % | 1 | 60 | 29 | 12 | 35.78 |
| Debtor Ratio Days | 52 | 67 | 47 | 58 | 57.9464858559347 |
| Creditor Ratio Days | 38 | 60 | 52 | 33 | 37.7673884514436 |
| Stock Turnover | 10 | 7 | 8 | 8 | 8.4771322620519 |
| Sales £000 / Employee | 139 | 191 | 222 | 241 | 264.694736842105 |
| Value Added £000/Empl. | 41 | 57 | 64 | 68 | 73.5622955694319 |
| Av. Remun. £000 / Empl. | 28 | 35 | 39 | 43 | 42.9561403508772 |
| Total Empl. Remu. £000 | 3261 | 3193 | 3980 | 4897 | 5253.14545454546 |
| Employees | 116 | 91 | 102 | 114 | 122.290909090909 |
| Pretax Profit/Total Assets % | 9 | 11 | 13 | 13 | 16 |
Company Summary
- The Plimsoll Chart is high and rising indicating an improvement in financial strength, well above the industry average.
- Sales per Employee is £241,000 which is well above the industry average of £177,000.
- The average salary is £43,000 which is well above the industry average of £39,000.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- The company has consistently improved pretax profits over the last 4 years. The only company to do so.
- Pretax Profit Margin is 7.7% in the latest year, well above the industry average of 2.3%.
- Formal debt of the company has decreased by £304,000, a fall of 22%.
- The Profitability chart shows a well above average pretax profit return on total assets in the latest year
- We expect new accounts for this company to be filed in the next couple of months, contact us for an updated analysis.
- The company is the only Best Trading Partner in this industry (see section 1c).
- The company is among the Top 3 in terms of Trading Profits.
- The company is among the Top 60 companies listed under the Gross Profits category (see section 3.1c).
- The company is among the Top 7 Leaders in Efficiency.
- The company is among the Top 22 companies listed under the Pretax Profits category (see section 3.2c).
Company Summary
The company currently has £27.4m sales and made £2.1m, by following the proposal plan, sales would rise to £32.4m and profits would rise to £2.9m.
Key Attractiveness Features
- ADD £27.4m TO SALES
Acquisition Attractiveness Rating
- Low number of shareholders
- Company is privately owned
- Low number of directors
- Sales growth above the industry average
- Low financial rating
- High gross earnings
- Big difference between current and future value
- Directors fees represent high proportion of profits
- Average age of directors is high
Company Valuation
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 27-Sep-20 | 03-Oct-21 | 02-Oct-22 | 01-Oct-23 | 29-Sep-24 |
| Total Sales (£000) | 16118 | 17378 | 22633 | 27432 | 32370 |
| Pre-tax Profit (£000) | 916 | 1469 | 1890 | 2124 | 2884 |
| Total Value (£000) | 12877 | 17085 | 19605 | 23255 | 29432 |
| Asset Value (£000) | 7767 | 9380 | 9610 | 12025 | 14277 |
| Goodwill (£000) | 5110 | 7705 | 9995 | 11230 | 15155 |
| Liabilities (£000) | -3968 | -4770 | -3608 | -4671 | -5648 |
| Equity Value (£000) | 8909 | 12315 | 15997 | 18584 | 23784 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
SHALLAN (UK) LTD (100.0%)
Immediate Shareholder: See Shareholders
Subsidiaries
None
Acquisition / Valuation Comments
This company has been established 40 years.
The number of shareholders is low (1)
1 director is over 60 years of age.
2 directors are under 40 years of age.
The value of the company has risen in each of the last 2 years.
The value of the company has fluctuated in the last 2 years.
The total value of the company is currently £23.3m including debts.
The equity value is high, indicating low levels of total liabilities.
The proposed year is based on achieving a 16% return on total assets.
The company's value would increase by 27% if the proposed business plan was followed.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo