e.w. king & co limited

4.5

e.w. king & co limited Company Information

Share E.W. KING & CO LIMITED
Live 
MatureMidHealthy

Company Number

00162896

Registered Address

monks farm pantlings lane, coggeshall road, kelvedon, essex, CO5 9PG

Industry

Non-specialised wholesale trade

 

Growing of cereals (except rice), leguminous crops and oil seeds

 

Telephone

01376571870

Next Accounts Due

March 2024

Group Structure

View All

Directors

Tracy Palmer9 Years

Andrew Tokely6 Years

Shareholders

r.w.t. fairhead 16.4%

gillian brown 16.4%

View All

e.w. king & co limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of E.W. KING & CO LIMITED at £1.5m based on a Turnover of £5.1m and 0.3x industry multiple (adjusted for size and gross margin).

e.w. king & co limited Estimated Valuation

£518k

Pomanda estimates the enterprise value of E.W. KING & CO LIMITED at £518k based on an EBITDA of £194.6k and a 2.66x industry multiple (adjusted for size and gross margin).

e.w. king & co limited Estimated Valuation

£7.2m

Pomanda estimates the enterprise value of E.W. KING & CO LIMITED at £7.2m based on Net Assets of £6.2m and 1.16x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from June 2022 

E.w. King & Co Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

E.w. King & Co Limited Overview

E.w. King & Co Limited is a live company located in kelvedon, CO5 9PG with a Companies House number of 00162896. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in January 1920, it's largest shareholder is r.w.t. fairhead with a 16.4% stake. E.w. King & Co Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

E.w. King & Co Limited Health Check

Pomanda's financial health check has awarded E.W. King & Co Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £5.1m, make it smaller than the average company (£9.2m)

£5.1m - E.w. King & Co Limited

£9.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (2.4%)

13% - E.w. King & Co Limited

2.4% - Industry AVG

production

Production

with a gross margin of 29.1%, this company has a comparable cost of product (29.1%)

29.1% - E.w. King & Co Limited

29.1% - Industry AVG

profitability

Profitability

an operating margin of 0.9% make it less profitable than the average company (8.6%)

0.9% - E.w. King & Co Limited

8.6% - Industry AVG

employees

Employees

with 56 employees, this is above the industry average (36)

56 - E.w. King & Co Limited

36 - Industry AVG

paystructure

Pay Structure

on an average salary of £37.4k, the company has an equivalent pay structure (£37.4k)

£37.4k - E.w. King & Co Limited

£37.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £90.9k, this is less efficient (£255.9k)

£90.9k - E.w. King & Co Limited

£255.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 1 days, this is earlier than average (43 days)

1 days - E.w. King & Co Limited

43 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 51 days, this is slower than average (44 days)

51 days - E.w. King & Co Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 152 days, this is more than average (85 days)

152 days - E.w. King & Co Limited

85 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 185 weeks, this is more cash available to meet short term requirements (18 weeks)

185 weeks - E.w. King & Co Limited

18 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 13.3%, this is a lower level of debt than the average (45.1%)

13.3% - E.w. King & Co Limited

45.1% - Industry AVG

e.w. king & co 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 e.w. king & co limited. Get real-time insights into e.w. king & co 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

E.w. King & Co Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for e.w. king & co limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

e.w. king & co limited Ownership

E.W. KING & CO LIMITED group structure

E.W. King & Co Limited has no subsidiary companies.

Ultimate parent company

E.W. KING & CO LIMITED

00162896

E.W. KING & CO LIMITED Shareholders

r.w.t. fairhead 16.36%
gillian brown 16.36%
julia phillips 14.46%
executors of b. ormsby 12.82%
v.g. thomas 8.05%
david rogers 8.05%
c.a. mulvaney 7.41%
brian leslie haynes 3.18%
john nicholson 2.47%
r.j. taylor 2.05%

e.w. king & co limited directors

E.W. King & Co Limited currently has 2 directors. The longest serving directors include Mrs Tracy Palmer (Jan 2015) and Mr Andrew Tokely (Jul 2017).

officercountryagestartendrole
Mrs Tracy PalmerUnited Kingdom57 years Jan 2015- Director
Mr Andrew TokelyEngland59 years Jul 2017- Director

E.W. KING & CO LIMITED financials

EXPORTms excel logo

E.W. King & Co Limited's latest turnover from June 2022 is estimated at £5.1 million and the company has net assets of £6.2 million. According to their latest financial statements, E.W. King & Co Limited has 56 employees and maintains cash reserves of £2.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover5,091,8355,779,5304,201,4823,505,4583,699,1023,692,7881,593,9481,761,3442,196,8231,919,9801,240,4711,393,3841,100,710
Other Income Or Grants0000000000000
Cost Of Sales3,608,9024,233,2013,067,6142,492,6232,654,1692,616,0371,132,8671,239,2201,536,4091,335,742836,104941,120744,850
Gross Profit1,482,9331,546,3291,133,8671,012,8351,044,9331,076,751461,081522,124660,414584,239404,367452,264355,860
Admin Expenses1,439,267706,556670,616861,3331,020,698994,011446,547511,772-2,292,404547,426330,773289,748-2,381,011
Operating Profit43,666839,773463,251151,50224,23582,74014,53410,3522,952,81836,81373,594162,5162,736,871
Interest Payable0000000000000
Interest Receivable35,9812,9092,59617,90013,0497,64316,78418,23510,9613,2504,0274,2902,174
Pre-Tax Profit79,647842,681465,847169,40237,28490,38331,31928,5882,963,77840,06477,621166,8052,739,044
Tax-15,133-160,109-88,511-32,186-7,084-17,173-6,264-5,717-622,393-9,215-18,629-43,369-766,932
Profit After Tax64,514682,572377,336137,21630,20073,21025,05522,8702,341,38530,84958,992123,4361,972,112
Dividends Paid0000000000000
Retained Profit64,514682,572377,336137,21630,20073,21025,05522,8702,341,38530,84958,992123,4361,972,112
Employee Costs2,093,9032,452,9921,647,2891,684,4111,569,9171,634,494282,711282,400338,301309,203215,705238,935203,490
Number Of Employees566849494851991110787
EBITDA*194,639965,124561,290211,428104,922142,735105,29195,6103,054,036143,938188,393263,8462,832,408

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets1,057,4931,107,071828,063737,230645,633632,607656,280470,994506,7301,554,272753,845837,542744,247
Intangible Assets257,218288,96800000000000
Investments & Other1,236,3801,431,8451,000,1131,056,8901,036,048490,998100000000
Debtors (Due After 1 year)0000000000000
Total Fixed Assets2,551,0912,827,8841,828,1761,794,1201,681,6811,123,605656,380470,994506,7301,554,272753,845837,542744,247
Stock & work in progress1,503,8771,104,8921,085,997829,286912,298883,768843,671727,206711,704724,242806,028720,555529,009
Trade Debtors18,433251,910144,308127,960122,977111,988101,712244,387159,087350,064138,339166,871129,464
Group Debtors84,42181,84179,20178,28863,61366,41935,089000000
Misc Debtors215,979158,113130,70183,89950,104125,47985,034000000
Cash2,731,5573,025,3302,792,2652,400,3362,373,0962,846,3363,268,0233,445,7353,848,390535,842764,310846,338869,490
misc current assets0000000000000
total current assets4,554,2674,622,0864,232,4723,519,7693,522,0884,033,9904,333,5294,417,3284,719,1811,610,1481,708,6771,733,7641,527,963
total assets7,105,3587,449,9706,060,6485,313,8895,203,7695,157,5954,989,9094,888,3225,225,9113,164,4202,462,5222,571,3062,272,210
Bank overdraft0000000000000
Bank loan0000000000000
Trade Creditors 504,563473,143397,049161,641304,053326,891266,597244,604619,071183,261181,432310,872234,261
Group/Directors Accounts0000000000000
other short term finances0000000000000
hp & lease commitments0000000000000
other current liabilities262,194496,602335,289151,45184,36997,25054,645000000
total current liabilities766,757969,745732,338313,092388,422424,141321,242244,604619,071183,261181,432310,872234,261
loans0000000000000
hp & lease commitments0000000000000
Accruals and Deferred Income0000000000000
other liabilities0000000017,481738,45861,46890,5762,043
provisions174,415214,34192,07199,24272,54456,91865,34165,44733,95828,68536,45545,68335,167
total long term liabilities174,415214,34192,07199,24272,54456,91865,34165,44751,439767,14397,923136,25937,210
total liabilities941,1721,184,086824,409412,334460,966481,059386,583310,051670,510950,404279,355447,131271,471
net assets6,164,1866,265,8845,236,2394,901,5554,742,8034,676,5364,603,3264,578,2714,555,4012,214,0162,183,1672,124,1752,000,739
total shareholders funds6,164,1866,265,8845,236,2394,901,5554,742,8034,676,5364,603,3264,578,2714,555,4012,214,0162,183,1672,124,1752,000,739
Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit43,666839,773463,251151,50224,23582,74014,53410,3522,952,81836,81373,594162,5162,736,871
Depreciation119,22396,81998,03959,92680,68759,99590,75785,258101,218107,125114,799101,33095,537
Amortisation31,75028,53200000000000
Tax-15,133-160,109-88,511-32,186-7,084-17,173-6,264-5,717-622,393-9,215-18,629-43,369-766,932
Stock398,98518,895256,711-83,01228,53040,097116,46515,502-12,538-81,78685,473191,546529,009
Debtors-173,031137,65464,06353,453-67,19282,051-22,55285,300-190,977211,725-28,53237,407129,464
Creditors31,42076,094235,408-142,412-22,83860,29421,993-374,467435,8101,829-129,44076,611234,261
Accruals and Deferred Income-234,408161,313183,83867,082-12,88142,60554,645000000
Deferred Taxes & Provisions-39,926122,270-7,17126,69815,626-8,423-10631,4895,273-7,770-9,22810,51635,167
Cash flow from operations-289,3621,008,143564,080160,169116,40797,89081,646-353,8873,076,241-1,157-25,84578,6511,676,431
Investing Activities
capital expenditure-69,645-693,327-188,872-151,523-93,713-36,322-276,043-49,522946,324-907,552-31,102-194,625-839,784
Change in Investments-195,465431,732-56,77720,842545,050490,898100000000
cash flow from investments125,820-1,125,059-132,095-172,365-638,763-527,220-276,143-49,522946,324-907,552-31,102-194,625-839,784
Financing Activities
Bank loans0000000000000
Group/Directors Accounts0000000000000
Other Short Term Loans 0000000000000
Long term loans0000000000000
Hire Purchase and Lease Commitments0000000000000
other long term liabilities0000000-17,481-720,977676,990-29,10888,5332,043
share issue-166,212347,073-42,65221,53636,067000000028,627
interest35,9812,9092,59617,90013,0497,64316,78418,23510,9613,2504,0274,2902,174
cash flow from financing-130,231349,982-40,05639,43649,1167,64316,784754-710,016680,240-25,08192,82332,844
cash and cash equivalents
cash-293,773233,065391,92927,240-473,240-421,687-177,712-402,6553,312,548-228,468-82,028-23,152869,490
overdraft0000000000000
change in cash-293,773233,065391,92927,240-473,240-421,687-177,712-402,6553,312,548-228,468-82,028-23,152869,490

P&L

June 2022

turnover

5.1m

-12%

operating profit

43.7k

0%

gross margin

29.2%

+8.85%

turnover

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

Balance Sheet

June 2022

net assets

6.2m

-0.02%

total assets

7.1m

-0.05%

cash

2.7m

-0.1%

net assets

Total assets minus all liabilities

e.w. king & co limited company details

company number

00162896

Type

Private limited with Share Capital

industry

46900 - Non-specialised wholesale trade

01110 - Growing of cereals (except rice), leguminous crops and oil seeds

incorporation date

January 1920

age

104

accounts

Small Company

ultimate parent company

None

previous names

N/A

incorporated

UK

address

monks farm pantlings lane, coggeshall road, kelvedon, essex, CO5 9PG

last accounts submitted

June 2022

e.w. king & co 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 did not find charges/mortgages relating to e.w. king & co limited.

charges

e.w. king & co limited Companies House Filings - See Documents

datedescriptionview/download