e.w. king & co limited Company Information
Company Number
00162896
Website
https://www.kingsseeds.comRegistered 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
Shareholders
r.w.t. fairhead 16.4%
gillian brown 16.4%
View Alle.w. king & co limited Estimated Valuation
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
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
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).
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.
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.
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
6 Strong
2 Regular
4 Weak
Size
annual sales of £5.1m, make it smaller than the average company (£9.2m)
- E.w. King & Co Limited
£9.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (2.4%)
- E.w. King & Co Limited
2.4% - Industry AVG
Production
with a gross margin of 29.1%, this company has a comparable cost of product (29.1%)
- E.w. King & Co Limited
29.1% - Industry AVG
Profitability
an operating margin of 0.9% make it less profitable than the average company (8.6%)
- E.w. King & Co Limited
8.6% - Industry AVG
Employees
with 56 employees, this is above the industry average (36)
56 - E.w. King & Co Limited
36 - Industry AVG
Pay Structure
on an average salary of £37.4k, the company has an equivalent pay structure (£37.4k)
- E.w. King & Co Limited
£37.4k - Industry AVG
Efficiency
resulting in sales per employee of £90.9k, this is less efficient (£255.9k)
- E.w. King & Co Limited
£255.9k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (43 days)
- E.w. King & Co Limited
43 days - Industry AVG
Creditor Days
its suppliers are paid after 51 days, this is slower than average (44 days)
- E.w. King & Co Limited
44 days - Industry AVG
Stock Days
it holds stock equivalent to 152 days, this is more than average (85 days)
- E.w. King & Co Limited
85 days - Industry AVG
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
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
E.w. King & Co Limited Competitor Analysis
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 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).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mrs Tracy Palmer | United Kingdom | 57 years | Jan 2015 | - | Director |
Mr Andrew Tokely | England | 59 years | Jul 2017 | - | Director |
E.W. KING & CO LIMITED financials
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 House, Pomanda Estimates
Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||||||
Other Income Or Grants | |||||||||||||
Cost Of Sales | |||||||||||||
Gross Profit | |||||||||||||
Admin Expenses | |||||||||||||
Operating Profit | |||||||||||||
Interest Payable | |||||||||||||
Interest Receivable | |||||||||||||
Pre-Tax Profit | |||||||||||||
Tax | |||||||||||||
Profit After Tax | |||||||||||||
Dividends Paid | |||||||||||||
Retained Profit | |||||||||||||
Employee Costs | |||||||||||||
Number Of Employees | 56 | 68 | 49 | 49 | 48 | 51 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 1,057,493 | 1,107,071 | 828,063 | 737,230 | 645,633 | 632,607 | 656,280 | 470,994 | 506,730 | 1,554,272 | 753,845 | 837,542 | 744,247 |
Intangible Assets | 257,218 | 288,968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 1,236,380 | 1,431,845 | 1,000,113 | 1,056,890 | 1,036,048 | 490,998 | 100 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 2,551,091 | 2,827,884 | 1,828,176 | 1,794,120 | 1,681,681 | 1,123,605 | 656,380 | 470,994 | 506,730 | 1,554,272 | 753,845 | 837,542 | 744,247 |
Stock & work in progress | 1,503,877 | 1,104,892 | 1,085,997 | 829,286 | 912,298 | 883,768 | 843,671 | 727,206 | 711,704 | 724,242 | 806,028 | 720,555 | 529,009 |
Trade Debtors | 18,433 | 251,910 | 144,308 | 127,960 | 122,977 | 111,988 | 101,712 | 244,387 | 159,087 | 350,064 | 138,339 | 166,871 | 129,464 |
Group Debtors | 84,421 | 81,841 | 79,201 | 78,288 | 63,613 | 66,419 | 35,089 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 215,979 | 158,113 | 130,701 | 83,899 | 50,104 | 125,479 | 85,034 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 2,731,557 | 3,025,330 | 2,792,265 | 2,400,336 | 2,373,096 | 2,846,336 | 3,268,023 | 3,445,735 | 3,848,390 | 535,842 | 764,310 | 846,338 | 869,490 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 4,554,267 | 4,622,086 | 4,232,472 | 3,519,769 | 3,522,088 | 4,033,990 | 4,333,529 | 4,417,328 | 4,719,181 | 1,610,148 | 1,708,677 | 1,733,764 | 1,527,963 |
total assets | 7,105,358 | 7,449,970 | 6,060,648 | 5,313,889 | 5,203,769 | 5,157,595 | 4,989,909 | 4,888,322 | 5,225,911 | 3,164,420 | 2,462,522 | 2,571,306 | 2,272,210 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 504,563 | 473,143 | 397,049 | 161,641 | 304,053 | 326,891 | 266,597 | 244,604 | 619,071 | 183,261 | 181,432 | 310,872 | 234,261 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 262,194 | 496,602 | 335,289 | 151,451 | 84,369 | 97,250 | 54,645 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 766,757 | 969,745 | 732,338 | 313,092 | 388,422 | 424,141 | 321,242 | 244,604 | 619,071 | 183,261 | 181,432 | 310,872 | 234,261 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,481 | 738,458 | 61,468 | 90,576 | 2,043 |
provisions | 174,415 | 214,341 | 92,071 | 99,242 | 72,544 | 56,918 | 65,341 | 65,447 | 33,958 | 28,685 | 36,455 | 45,683 | 35,167 |
total long term liabilities | 174,415 | 214,341 | 92,071 | 99,242 | 72,544 | 56,918 | 65,341 | 65,447 | 51,439 | 767,143 | 97,923 | 136,259 | 37,210 |
total liabilities | 941,172 | 1,184,086 | 824,409 | 412,334 | 460,966 | 481,059 | 386,583 | 310,051 | 670,510 | 950,404 | 279,355 | 447,131 | 271,471 |
net assets | 6,164,186 | 6,265,884 | 5,236,239 | 4,901,555 | 4,742,803 | 4,676,536 | 4,603,326 | 4,578,271 | 4,555,401 | 2,214,016 | 2,183,167 | 2,124,175 | 2,000,739 |
total shareholders funds | 6,164,186 | 6,265,884 | 5,236,239 | 4,901,555 | 4,742,803 | 4,676,536 | 4,603,326 | 4,578,271 | 4,555,401 | 2,214,016 | 2,183,167 | 2,124,175 | 2,000,739 |
Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||
Operating Profit | |||||||||||||
Depreciation | 119,223 | 96,819 | 98,039 | 59,926 | 80,687 | 59,995 | 90,757 | 85,258 | 101,218 | 107,125 | 114,799 | 101,330 | 95,537 |
Amortisation | 31,750 | 28,532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | |||||||||||||
Stock | 398,985 | 18,895 | 256,711 | -83,012 | 28,530 | 40,097 | 116,465 | 15,502 | -12,538 | -81,786 | 85,473 | 191,546 | 529,009 |
Debtors | -173,031 | 137,654 | 64,063 | 53,453 | -67,192 | 82,051 | -22,552 | 85,300 | -190,977 | 211,725 | -28,532 | 37,407 | 129,464 |
Creditors | 31,420 | 76,094 | 235,408 | -142,412 | -22,838 | 60,294 | 21,993 | -374,467 | 435,810 | 1,829 | -129,440 | 76,611 | 234,261 |
Accruals and Deferred Income | -234,408 | 161,313 | 183,838 | 67,082 | -12,881 | 42,605 | 54,645 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | -39,926 | 122,270 | -7,171 | 26,698 | 15,626 | -8,423 | -106 | 31,489 | 5,273 | -7,770 | -9,228 | 10,516 | 35,167 |
Cash flow from operations | |||||||||||||
Investing Activities | |||||||||||||
capital expenditure | |||||||||||||
Change in Investments | -195,465 | 431,732 | -56,777 | 20,842 | 545,050 | 490,898 | 100 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||||
Financing Activities | |||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,481 | -720,977 | 676,990 | -29,108 | 88,533 | 2,043 |
share issue | |||||||||||||
interest | |||||||||||||
cash flow from financing | |||||||||||||
cash and cash equivalents | |||||||||||||
cash | -293,773 | 233,065 | 391,929 | 27,240 | -473,240 | -421,687 | -177,712 | -402,655 | 3,312,548 | -228,468 | -82,028 | -23,152 | 869,490 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -293,773 | 233,065 | 391,929 | 27,240 | -473,240 | -421,687 | -177,712 | -402,655 | 3,312,548 | -228,468 | -82,028 | -23,152 | 869,490 |
P&L
June 2022turnover
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 2022net 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
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.
e.w. king & co limited Companies House Filings - See Documents
date | description | view/download |
---|