Birdsall Estates Company Limited

POWER SEARCH PRICING

SOLUTIONS

birdsall estates company limited Company Information

Company Number

00228813

Next Accounts

Dec 2025

Directors

Michael Lord Middleton

Brian Stevens

View All

Shareholders

ian macdonald & lord middleton

lord middleton & somerled macdonald & hon james willoughby & simon cunliffe-lister

View All

Group Structure

View All

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

Registered Address

the estate office, birdsall, malton, yorkshire, YO17 9NU

Website

www.birdsallestates.co.uk

birdsall estates company limited Estimated Valuation

£77.1m

Pomanda estimates the enterprise value of BIRDSALL ESTATES COMPANY LIMITED at £77.1m based on Net Assets of £48.8m and 1.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Birdsall Estates Company Limited is a live company located in malton, YO17 9NU with a Companies House number of 00228813. It operates in the mixed farming sector, SIC Code 01500. Founded in March 1928, it's largest shareholder is ian macdonald & lord middleton with a 38.1% stake. Birdsall Estates Company Limited is a mature, mid sized company, Pomanda has estimated its turnover at £7.3m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Birdsall Estates Company Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

4 Regular

3 Weak

Size

annual sales of £7.3m, make it larger than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (7.9%)

EXPORT

Birdsall Estates Company Limited's latest turnover from March 2024 is £7.3 million and the company has net assets of £48.8 million. According to their latest financial statements, Birdsall Estates Company Limited has 53 employees and maintains cash reserves of £247.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	7,312,400	7,376,059	6,953,376	6,021,439	6,273,476	5,763,336	5,581,548	5,155,119	5,402,214	2,514,213	2,642,931	2,605,102	2,575,493	2,627,258	2,292,795
Other Income Or Grants
Cost Of Sales	4,808,041	3,585,160	3,560,263	3,012,055	3,259,121	3,022,649	2,960,045	3,216,079	3,609,032	1,543,009	1,777,912	1,732,783	1,410,120	1,485,483	1,494,733
Gross Profit	2,504,359	3,790,899	3,393,113	3,009,384	3,014,355	2,740,687	2,621,503	1,939,040	1,793,182	971,204	865,019	872,319	1,165,373	1,141,775	798,062
Admin Expenses	-2,277,281	2,665,479	2,813,329	-1,539,692	2,870,967	1,235,154	1,121,527	1,814,393	2,329,077	1,158,984	1,103,920	501,158	743,422	1,087,309	3,315,756
Operating Profit	4,781,640	1,125,420	579,784	4,549,076	143,388	1,505,533	1,499,976	124,647	-535,895	-187,780	-238,901	371,161	421,951	54,466	-2,517,694
Interest Payable	74,486	77,511	77,511	77,350	78,979	86,333	75,192	55,988	55,759	49,465	28,938	15,984	17,206	13,714	13,943
Interest Receivable	4,309	3,621	921	758	1,105								7	1,985	31
Pre-Tax Profit	4,745,216	1,068,717	573,175	4,776,138	26,211	1,500,503	1,454,708	223,512	2,514,589	-21,051	-227,016	397,906	431,926	92,638	-2,463,757
Tax	-1,200,329	-137,734	-1,955,865	-1,454,723	-59,278	-290,003	-149,064	519,689	422,183	2,331	-7,966	-203,598	-118,000	-153,858	-15,997
Profit After Tax	3,544,887	930,983	-1,382,690	3,321,415	-33,067	1,210,500	1,305,644	743,201	2,936,772	-18,720	-234,982	194,308	313,926	-61,220	-2,479,754
Dividends Paid	11,400	11,400	11,400	11,400	11,400	11,400	11,400	11,400	11,400		11,400		11,400	11,400
Retained Profit	3,533,487	919,583	-1,394,090	3,310,015	-44,467	1,199,100	1,294,244	731,801	2,925,372	-18,720	-246,382	194,308	302,526	-72,620	-2,479,754
Employee Costs	1,672,765	1,593,138	1,548,123	1,555,893	1,588,064	1,299,350	1,293,463	1,333,123	1,354,087	484,080	484,141	469,022	489,497	519,357	497,990
Number Of Employees	53	59	62	56	55	54	45	55	57	18	19	19	20	22	21
EBITDA*	6,123,074	2,254,401	1,254,790	5,161,560	758,058	2,021,515	1,939,789	614,246	-105,378	82,457	29,749	620,925	626,450	427,907	-2,149,628

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	18,498,737	13,616,471	12,573,598	11,551,694	6,245,065	6,404,298	6,352,097	5,996,155	5,753,829	43,925,506	43,716,238	42,723,989	32,357,701	31,393,098	31,387,053
Intangible Assets				11,640											172,592
Investments & Other	39,785,351	38,536,761	38,615,065	39,023,979	39,354,540	41,934,427	40,688,513	39,344,301	39,535,934	3,347,493	3,224,839	2,896,484	2,662,282	2,662,995	1,929,670
Debtors (Due After 1 year)
Total Fixed Assets	58,284,088	52,153,232	51,188,663	50,587,313	45,599,605	48,338,725	47,040,610	45,340,456	45,289,763	47,272,999	46,941,077	45,620,473	35,019,983	34,056,093	33,489,315
Stock & work in progress	3,924,459	4,031,297	2,852,191	2,563,196	2,713,549	2,840,351	2,577,269	2,396,468	2,572,402	588,884	516,974	451,888	502,889	418,088	422,410
Trade Debtors	302,571	321,685	424,247	281,356	351,681	438,135	173,466	203,228	471,059	114,312	127,544	166,659	437,763	443,459	500,997
Group Debtors										38,245	126,676	490,932	68,346	342,199
Misc Debtors	536,006	523,773	867,918	569,869	613,933	498,483	1,053,038	612,082	665,081	174,933	91,434	85,741	94,679	114,055	118,557
Cash	247,658	1,115,234	2,314,307	2,346,749	1,925,382	20,912	9,004	10,205	18,980	7,667	12,862	8,065	5,912	16,087	12,563
misc current assets
total current assets	5,010,694	5,991,989	6,458,663	5,761,170	5,604,545	3,797,881	3,812,777	3,221,983	3,727,522	924,041	875,490	1,203,285	1,109,589	1,333,888	1,054,527
total assets	63,294,782	58,145,221	57,647,326	56,348,483	51,204,150	52,136,606	50,853,387	48,562,439	49,017,285	48,197,040	47,816,567	46,823,758	36,129,572	35,389,981	34,543,842
Bank overdraft	111,862					560,574	1,072,225	2,465,450	3,265,380	2,904,408	2,603,050	1,990,273	1,308,294	724,589	1,141,213
Bank loan
Trade Creditors	539,470	448,579	1,113,951	330,406	413,953	568,386	370,142	658,411	394,891	249,212	157,165	124,253	318,084	130,824	111,583
Group/Directors Accounts
other short term finances
hp & lease commitments	199,458	186,784	68,333	68,334	97,482	234,863	66,606
other current liabilities	931,780	684,760	818,367	955,556	540,412	256,170	288,383	440,838	505,343	479,855	462,667	724,686	960,821	1,433,647	117,505
total current liabilities	1,782,570	1,320,123	2,000,651	1,354,296	1,051,847	1,619,993	1,797,356	3,564,699	4,165,614	3,633,475	3,222,882	2,839,212	2,587,199	2,289,060	1,370,301
loans	2,512,500	2,512,500	2,512,500	2,512,500	2,512,500	2,512,500	2,512,500
hp & lease commitments	70,749	128,784		68,333		97,482	66,606
Accruals and Deferred Income	11,333		4,510	21,849	41,761
other liabilities
provisions	10,101,669	8,901,340	8,766,774	6,461,305	4,977,857	5,241,979	5,011,373	4,826,432	5,412,164
total long term liabilities	12,696,251	11,542,624	11,283,784	9,063,987	7,532,118	7,851,961	7,590,479	4,826,432	5,412,164
total liabilities	14,478,821	12,862,747	13,284,435	10,418,283	8,583,965	9,471,954	9,387,835	8,391,131	9,577,778	3,633,475	3,222,882	2,839,212	2,587,199	2,289,060	1,370,301
net assets	48,815,961	45,282,474	44,362,891	45,930,200	42,620,185	42,664,652	41,465,552	40,171,308	39,439,507	44,563,565	44,593,685	43,984,546	33,542,373	33,100,921	33,173,541
total shareholders funds	48,815,961	45,282,474	44,362,891	45,930,200	42,620,185	42,664,652	41,465,552	40,171,308	39,439,507	44,563,565	44,593,685	43,984,546	33,542,373	33,100,921	33,173,541

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	4,781,640	1,125,420	579,784	4,549,076	143,388	1,505,533	1,499,976	124,647	-535,895	-187,780	-238,901	371,161	421,951	54,466	-2,517,694
Depreciation	1,341,434	1,128,981	663,366	612,484	614,670	515,982	439,813	489,599	430,517	270,237	268,650	249,764	204,499	200,849	195,472
Amortisation			11,640											172,592	172,594
Tax	-1,200,329	-137,734	-1,955,865	-1,454,723	-59,278	-290,003	-149,064	519,689	422,183	2,331	-7,966	-203,598	-118,000	-153,858	-15,997
Stock	-106,838	1,179,106	288,995	-150,353	-126,802	263,082	180,801	-175,934	1,983,518	71,910	65,086	-51,001	84,801	-4,322	422,410
Debtors	-6,881	-446,707	440,940	-114,389	28,996	-289,886	411,194	-320,830	808,650	-18,164	-397,678	142,544	-298,925	280,159	619,554
Creditors	90,891	-665,372	783,545	-83,547	-154,433	198,244	-288,269	263,520	145,679	92,047	32,912	-193,831	187,260	19,241	111,583
Accruals and Deferred Income	258,353	-138,117	-154,528	395,232	326,003	-32,213	-152,455	-64,505	25,488	17,188	-262,019	-236,135	-472,826	1,316,142	117,505
Deferred Taxes & Provisions	1,200,329	134,566	2,305,469	1,483,448	-264,122	230,606	184,941	-585,732	5,412,164
Cash flow from operations	6,586,037	715,345	1,503,476	5,766,712	704,034	2,154,953	942,947	1,243,982	3,107,968	140,277	125,268	-104,182	437,008	1,333,595	-2,978,501
Investing Activities
capital expenditure						-10,403	-786,853	245,337	144,316	-479,505	-1,260,899	-10,616,052	-1,169,102	-206,894	-31,927,711
Change in Investments	1,248,590	-78,304	-408,914	-330,561	-2,579,887	1,245,914	1,344,212	-191,633	36,188,441	122,654	328,355	234,202	-713	733,325	1,929,670
cash flow from investments	-1,248,590	78,304	408,914	330,561	2,579,887	-1,256,317	-2,131,065	436,970	-36,044,125	-602,159	-1,589,254	-10,850,254	-1,168,389	-940,219	-33,857,381
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans							2,512,500
Hire Purchase and Lease Commitments	-45,361	247,235	-68,334	39,185	-234,863	199,133	133,212
other long term liabilities
share issue			-173,219						-8,049,430	-11,400	855,521	10,247,865	138,926		35,653,295
interest	-70,177	-73,890	-76,590	-76,592	-77,874	-86,333	-75,192	-55,988	-55,759	-49,465	-28,938	-15,984	-17,199	-11,729	-13,912
cash flow from financing	-115,538	173,345	-318,143	-37,407	-312,737	112,800	2,570,520	-55,988	-8,105,189	-60,865	826,583	10,231,881	121,727	-11,729	35,639,383
cash and cash equivalents
cash	-867,576	-1,199,073	-32,442	421,367	1,904,470	11,908	-1,201	-8,775	11,313	-5,195	4,797	2,153	-10,175	3,524	12,563
overdraft	111,862				-560,574	-511,651	-1,393,225	-799,930	360,972	301,358	612,777	681,979	583,705	-416,624	1,141,213
change in cash	-979,438	-1,199,073	-32,442	421,367	2,465,044	523,559	1,392,024	791,155	-349,659	-306,553	-607,980	-679,826	-593,880	420,148	-1,128,650

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for birdsall estates company limited. Get real-time insights into birdsall estates company 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 birdsall estates company limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other mid companies, companies in YO17 area or any other competitors across 12 key performance metrics.

BIRDSALL ESTATES COMPANY LIMITED group structure

Birdsall Estates Company Limited has 1 subsidiary company.

Ultimate parent company

BIRDSALL ESTATES COMPANY LIMITED

00228813

1 subsidiary

BIRDSALL BEEF COMPANY LIMITED(THE)

01916324

BIRDSALL ESTATES COMPANY LIMITED Shareholders

ian macdonald & lord middleton	38.09%
lord middleton & somerled macdonald & hon james willoughby & simon cunliffe-lister	29.41%
lord middleton & lady middleton & hugh murray charles coghill & claire elizabeth brennan & philippa pia webster	13.42%
lord middleton	9.21%
ian macdonald & anthony wharton	8.29%
lady middleton	0.79%
hon veronica frances williams-wynne & lady middleton	0.79%

Birdsall Estates Company Limited currently has 5 directors. The longest serving directors include Lord Michael Lord Middleton (Nov 1991) and Mr Brian Stevens (May 1994).

officer	country	age	start	end	role
Lord Michael Lord Middleton	England	76 years	Nov 1991	-	Director
Mr Brian Stevens		86 years	May 1994	-	Director
The Hon James Willoughby		50 years	Sep 2005	-	Director
Mr George Lane Fox		61 years	Oct 2018	-	Director
Mr Hugh Coghill	England	74 years	Oct 2020	-	Director

P&L

March 2024

turnover

7.3m

-1%

operating profit

4.8m

+325%

gross margin

34.3%

-33.36%

turnover

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

Balance Sheet

March 2024

net assets

48.8m

+0.08%

total assets

63.3m

+0.09%

cash

247.7k

-0.78%

net assets

Total assets minus all liabilities

Similar Companies

swift holdings (uk) limited

walter dawson & son (insurance agents) limited

p. salmon limited

3.5

edwin arthur limited

2.5

ryedale estates limited

company number

00228813

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

01500 - Mixed farming

incorporation date

March 1928

ultimate parent company

None

previous names

N/A

address

the estate office, birdsall, malton, yorkshire, YO17 9NU

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 7 charges/mortgages relating to birdsall estates company limited. Currently there are 7 open charges and 0 have been satisfied in the past.

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 BIRDSALL ESTATES COMPANY LIMITED. This can take several minutes, an email will notify you when this has completed.

birdsall estates company limited Company Information

birdsall estates company limited Estimated Valuation

birdsall estates company limited Estimated Valuation

birdsall estates company limited Estimated Valuation

Birdsall Estates Company Limited Overview

Birdsall Estates Company Limited Health Check

BIRDSALL ESTATES COMPANY LIMITED financials

birdsall estates company limited Credit Report and Business Information

Birdsall Estates Company Limited Competitor Analysis

birdsall estates company limited Ownership

birdsall estates company limited directors

birdsall estates company limited company details

birdsall estates company limited Charges & Mortgages

birdsall estates company limited Capital Raised & Share Issues BETA

birdsall estates company limited Companies House Filings - See Documents