W.m.cooper & Sons Limited

POWER SEARCH PRICING

SOLUTIONS

w.m.cooper & sons limited Company Information

Live

MatureSmallHealthy

Company Number

00195255

Website

Registered Address

wrangle hall hall end, wrangle, boston, lincolnshire, PE22 9EZ

Industry

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

Telephone

Next Accounts Due

March 2025

Group Structure

View All

Directors

Samuel Cooper32 Years

Hannah Padley16 Years

Shareholders

samuel james cooper 58.3%

p.r. cooper discretionary settlement 25%

View All

w.m.cooper & sons limited Estimated Valuation

£97.3k - £1.6m

The estimated valuation range for w.m.cooper & sons limited, derived from financial data as of June 2023 and the most recent industry multiples, is between £97.3k to £1.6m

Get a detailed valuation report, edit figures and unlock valuation multiples.

W.m.cooper & Sons 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

W.m.cooper & Sons Limited is a live company located in boston, PE22 9EZ with a Companies House number of 00195255. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in January 1924, it's largest shareholder is samuel james cooper with a 58.3% stake. W.m.cooper & Sons Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.1m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded W.M.Cooper & Sons Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

1 Regular

7 Weak

Size

annual sales of £2.1m, make it smaller than the average company (£6.2m)

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (6.9%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for w.m.cooper & sons limited. Get real-time insights into w.m.cooper & sons 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

Perform a competitor analysis for w.m.cooper & sons limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

W.M.COOPER & SONS LIMITED group structure

W.M.Cooper & Sons Limited has no subsidiary companies.

Ultimate parent company

W.M.COOPER & SONS LIMITED

00195255

W.M.COOPER & SONS LIMITED Shareholders

samuel james cooper	58.32%
p.r. cooper discretionary settlement	25%
executors of jane mary cooper	6.26%
catherine mary capps	5.21%
hannah juliet padley	5.21%

W.M.Cooper & Sons Limited currently has 2 directors. The longest serving directors include Mr Samuel Cooper (Nov 1991) and Ms Hannah Padley (May 2007).

officer	country	age	start	end	role
Mr Samuel Cooper	England	58 years	Nov 1991	-	Director
Ms Hannah Padley	England	55 years	May 2007	-	Director

EXPORT

W.M.Cooper & Sons Limited's latest turnover from June 2023 is estimated at £2.1 million and the company has net assets of £1.9 million. According to their latest financial statements, W.M.Cooper & Sons Limited has 3 employees and maintains cash reserves of £54 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	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	2,101,183	1,909,759	1,922,876	1,449,637	1,622,801	1,971,583	2,077,968	2,648,384	2,446,715	2,457,879	2,163,704	1,594,970	1,567,231	1,454,699
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,735,938	1,647,520	1,635,610	1,245,171	1,360,707	1,655,810	1,769,198	2,264,715	2,014,022	2,042,503	1,725,676	1,243,507	1,258,148	1,190,242
Gross Profit	365,245	262,239	287,266	204,466	262,094	315,773	308,770	383,669	432,694	415,377	438,028	351,463	309,083	264,457
Admin Expenses	302,878	187,268	233,456	276,751	258,470	282,878	247,397	318,256	363,102	380,717	307,324	347,676	190,416	-816,660
Operating Profit	62,367	74,971	53,810	-72,285	3,624	32,895	61,373	65,413	69,592	34,660	130,704	3,787	118,667	1,081,117
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3	1	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Profit	62,369	74,972	53,810	-72,285	3,625	32,895	61,373	65,414	69,593	34,661	130,704	3,787	118,668	1,081,117
Tax	-15,592	-14,245	-10,224	0	-689	-6,250	-11,661	-13,083	-13,918	-7,279	-30,062	-909	-30,854	-302,713
Profit After Tax	46,777	60,727	43,586	-72,285	2,936	26,645	49,712	52,331	55,674	27,382	100,642	2,878	87,814	778,404
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	46,777	60,727	43,586	-72,285	2,936	26,645	49,712	52,331	55,674	27,382	100,642	2,878	87,814	778,404
Employee Costs	112,152	136,704	138,665	121,749	127,757	118,438	116,196	287,771	235,616	227,212	204,305	175,538	168,131	217,458
Number Of Employees	3	4	4	4	4	4	4	10	8	8	7	6	6	8
EBITDA*	62,370	74,975	53,814	-72,280	3,629	32,901	61,380	65,421	69,601	34,671	130,716	3,801	118,683	1,081,135

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	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	1,469,582	1,469,585	1,469,589	1,469,593	1,469,598	1,342,100	1,342,106	1,342,113	1,342,121	1,342,130	1,342,141	1,342,153	1,342,167	1,342,183
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	1,327	1,327	1,327	1,327	1,327
Total Fixed Assets	1,469,582	1,469,585	1,469,589	1,469,593	1,469,598	1,342,100	1,342,106	1,342,113	1,342,121	1,343,457	1,343,468	1,343,480	1,343,494	1,343,510
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	743,132	712,846	644,004	580,417	666,547	810,305	786,929	750,581	672,865	653,546	624,045	507,243	526,878	438,687
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	126	5,428	0	9,247	12,007	10,506	12,094
Cash	54	54	54	54	54	54	54	54	54	54	54	54	54	54
misc current assets	30	30	30	30	0	30	30	30	30	30	30	30	30	30
total current assets	743,216	712,930	644,088	580,501	666,631	810,389	787,013	750,791	678,377	653,630	633,376	519,334	537,468	450,865
total assets	2,212,798	2,182,515	2,113,677	2,050,094	2,136,229	2,152,489	2,129,119	2,092,904	2,020,498	1,997,087	1,976,844	1,862,814	1,880,962	1,794,375
Bank overdraft	0	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	0
Trade Creditors	152,236	168,729	160,617	150,321	154,660	173,665	176,938	184,207	164,130	165,254	172,391	152,773	173,796	162,563
Group/Directors Accounts	0	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	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	152,236	168,729	160,617	150,321	154,660	173,665	176,938	184,207	164,130	165,254	172,391	152,773	173,796	162,563
loans	0	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	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	118,308	118,309	118,310	108,609	118,120	118,311	118,313	124,541	124,543	155,682	155,684	161,914	161,917	174,377
total long term liabilities	118,308	118,309	118,310	108,609	118,120	118,311	118,313	124,541	124,543	155,682	155,684	161,914	161,917	174,377
total liabilities	270,544	287,038	278,927	258,930	272,780	291,976	295,251	308,748	288,673	320,936	328,075	314,687	335,713	336,940
net assets	1,942,254	1,895,477	1,834,750	1,791,164	1,863,449	1,860,513	1,833,868	1,784,156	1,731,825	1,676,151	1,648,769	1,548,127	1,545,249	1,457,435
total shareholders funds	1,942,254	1,895,477	1,834,750	1,791,164	1,863,449	1,860,513	1,833,868	1,784,156	1,731,825	1,676,151	1,648,769	1,548,127	1,545,249	1,457,435

	Jun 2023	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	62,367	74,971	53,810	-72,285	3,624	32,895	61,373	65,413	69,592	34,660	130,704	3,787	118,667	1,081,117
Depreciation	3	4	4	5	5	6	7	8	9	11	12	14	16	18
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-15,592	-14,245	-10,224	0	-689	-6,250	-11,661	-13,083	-13,918	-7,279	-30,062	-909	-30,854	-302,713
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	30,286	68,842	63,587	-86,130	-143,758	23,376	36,222	72,414	23,420	20,254	114,042	-18,134	86,603	452,108
Creditors	-16,493	8,112	10,296	-4,339	-19,005	-3,273	-7,269	20,077	-1,124	-7,137	19,618	-21,023	11,233	162,563
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-1	-1	9,701	-9,511	-191	-2	-6,228	-2	-31,139	-2	-6,230	-3	-12,460	174,377
Cash flow from operations	-2	-1	0	0	127,502	0	0	-1	0	-1	0	0	-1	663,254
Investing Activities
capital expenditure	0	0	0	0	-127,503	0	0	0	0	0	0	0	0	-1,342,201
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	-127,503	0	0	0	0	0	0	0	0	-1,342,201
Financing Activities
Bank loans	0	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	0
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	679,031
interest	3	1	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from financing	3	1	0	0	0	0	0	0	0	0	0	0	0	679,031
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	0	0	0	54
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	0	0	0	0	0	54

P&L

June 2023

turnover

2.1m

+10%

operating profit

62.4k

gross margin

17.4%

+26.59%

turnover

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

Balance Sheet

June 2023

net assets

1.9m

+0.02%

total assets

2.2m

+0.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

worth farms limited

a.e.cheer limited

2.5

w. hoyes & sons limited

russell & son (farmers) limited

e f veal farming ltd

company number

00195255

Type

Private limited with Share Capital

industry

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

incorporation date

January 1924

age

100

accounts

Unaudited Abridged

ultimate parent company

None

previous names

N/A

incorporated

address

wrangle hall hall end, wrangle, boston, lincolnshire, PE22 9EZ

last accounts submitted

June 2023

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 4 charges/mortgages relating to w.m.cooper & sons limited. Currently there are 4 open charges and 0 have been satisfied in the past.

w.m.cooper & sons limited Company Information

w.m.cooper & sons limited Estimated Valuation

w.m.cooper & sons limited Estimated Valuation

w.m.cooper & sons limited Estimated Valuation

W.m.cooper & Sons Limited AI Business Plan

W.m.cooper & Sons Limited Overview

W.m.cooper & Sons Limited Health Check

w.m.cooper & sons limited Credit Report and Business Information

W.m.cooper & Sons Limited Competitor Analysis

w.m.cooper & sons limited Ownership

w.m.cooper & sons limited directors

W.M.COOPER & SONS LIMITED financials

w.m.cooper & sons limited company details

w.m.cooper & sons limited Charges & Mortgages

w.m.cooper & sons limited Companies House Filings - See Documents