Pomanda estimates the enterprise value of ABINGTON FARMS LIMITED at £185.3k based on a Turnover of £458k and 0.4x industry multiple (adjusted for size and gross margin).
abington farms limitedEstimated Valuation
£147.1k
Pomanda estimates the enterprise value of ABINGTON FARMS LIMITED at £147.1k based on an EBITDA of £51.2k and a 2.87x industry multiple (adjusted for size and gross margin).
abington farms limitedEstimated Valuation
£9.6m
Pomanda estimates the enterprise value of ABINGTON FARMS LIMITED at £9.6m based on Net Assets of £7.2m and 1.34x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Abington Farms LimitedOverview
Abington Farms Limited is a live company located in cambridgeshire, CB21 6AX with a Companies House number of 00455725. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in June 1948, it's largest shareholder is
hilary ann russell
with a 33.3% stake. Abington Farms Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£458k with
low
growth in recent years.
Pomanda's financial health check has awarded Abington Farms 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
2 Regular
7 Weak
Size
annual sales of £458k, make it smaller than the average company (£4.3m)
£458k - Abington Farms Limited
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7%)
4% - Abington Farms Limited
7% - Industry AVG
Production
with a gross margin of 32%, this company has a comparable cost of product (32%)
32% - Abington Farms Limited
32% - Industry AVG
Profitability
an operating margin of 4.3% make it less profitable than the average company (7.6%)
4.3% - Abington Farms Limited
7.6% - Industry AVG
Employees
with 4 employees, this is below the industry average (30)
4 - Abington Farms Limited
30 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Abington Farms Limited
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £114.5k, this is less efficient (£136.4k)
£114.5k - Abington Farms Limited
£136.4k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (27 days)
16 days - Abington Farms Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 120 days, this is slower than average (33 days)
120 days - Abington Farms Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 323 days, this is more than average (196 days)
323 days - Abington Farms Limited
196 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 20 weeks, this is less cash available to meet short term requirements (30 weeks)
20 weeks - Abington Farms Limited
30 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 19.5%, this is a lower level of debt than the average (42.1%)
19.5% - Abington Farms Limited
42.1% - Industry AVG
ABINGTON FARMS LIMITED financials
EXPORT
Abington Farms Limited's latest turnover from December 2023 is estimated at £458 thousand and the company has net assets of £7.2 million. According to their latest financial statements, Abington Farms Limited has 4 employees and maintains cash reserves of £231.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Sep 2014
Sep 2013
Oct 2012
Sep 2011
Sep 2010
Turnover
457,990
375,725
333,292
407,587
283,691
226,232
509,807
1,018,262
1,836,997
3,397,706
3,003,947
34,824,074
1,107,912
990,313
Other Income Or Grants
Cost Of Sales
311,585
231,115
222,379
274,072
179,050
145,879
349,112
713,453
1,319,581
2,297,729
2,156,791
23,268,053
751,899
676,933
Gross Profit
146,405
144,610
110,913
133,516
104,641
80,353
160,695
304,809
517,416
1,099,977
847,156
11,556,020
356,013
313,380
Admin Expenses
126,877
102,997
6,246
106,957
54,756
112,028
1,202,001
19,565,683
398,416
1,377,863
1,134,514
-13,726,178
305,037
-2,783,724
Operating Profit
19,528
41,613
104,667
26,559
49,885
-31,675
-1,041,306
-19,260,874
119,000
-277,886
-287,358
25,282,198
50,976
3,097,104
Interest Payable
7,813
8,125
Interest Receivable
12,449
6,932
238
80
717
829
769
362
838
526
15,360
15,663
875
546
Pre-Tax Profit
31,977
48,546
104,905
26,640
50,601
-30,846
-1,040,537
-19,268,324
111,713
-277,360
-271,998
25,297,861
51,851
3,097,650
Tax
-7,994
-9,224
-19,932
-5,062
-9,614
-22,342
-6,071,487
-13,481
-867,342
Profit After Tax
23,983
39,322
84,973
21,578
40,987
-30,846
-1,040,537
-19,268,324
89,370
-277,360
-271,998
19,226,374
38,370
2,230,308
Dividends Paid
Retained Profit
23,983
39,322
84,973
21,578
40,987
-30,846
-1,040,537
-19,268,324
89,370
-277,360
-271,998
19,226,374
38,370
2,230,308
Employee Costs
139,156
167,216
233,088
187,722
160,345
213,398
192,679
189,965
523,486
941,149
821,950
11,430,911
432,777
325,439
Number Of Employees
4
5
7
7
6
7
7
7
19
38
34
445
17
14
EBITDA*
51,183
72,375
137,838
53,116
80,505
-9,423
-1,034,230
-19,107,881
477,214
-154,472
-180,643
25,401,147
215,601
3,252,385
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Sep 2014
Sep 2013
Oct 2012
Sep 2011
Sep 2010
Tangible Assets
6,816,993
6,789,137
6,819,266
6,847,549
6,833,386
6,774,244
6,742,566
6,746,142
26,612,260
21,092,032
20,889,923
7,730,154
3,996,842
3,862,369
Intangible Assets
186,271
372,541
Investments & Other
1,520,000
1,520,000
1,320,000
1,320,000
1,140,000
1,140,000
1,140,079
1,140,079
1,140,079
79
79
79
79
79
Debtors (Due After 1 year)
Total Fixed Assets
8,336,993
8,309,137
8,139,266
8,167,549
7,973,386
7,914,244
7,882,645
7,886,221
27,752,339
21,278,382
21,262,543
7,730,233
3,996,921
3,862,448
Stock & work in progress
276,406
193,482
208,154
165,604
168,496
220,562
199,035
219,267
853,001
717,851
890,511
528,121
510,911
485,221
Trade Debtors
21,036
44,198
31,863
35,938
30,892
4,340
64,367
241,008
261,173
399,872
361,663
8,325,910
131,619
121,708
Group Debtors
26,207
897,776
4,100
16,185
42,808
147,083
Misc Debtors
42,838
36,059
26,845
95,498
95,319
81,871
32,476
22,573
21,334
Cash
231,370
242,878
153,260
37,491
122,790
68,283
152,792
154,625
135,340
199,706
10,525
6,133,419
131,610
218,459
misc current assets
total current assets
571,650
516,617
446,329
1,232,307
421,597
391,241
491,478
784,556
1,270,848
1,317,429
1,262,699
14,987,450
774,140
825,388
total assets
8,908,643
8,825,754
8,585,595
9,399,856
8,394,983
8,305,485
8,374,123
8,670,777
29,023,187
22,595,811
22,525,242
22,717,683
4,771,061
4,687,836
Bank overdraft
250,000
Bank loan
Trade Creditors
102,749
49,401
3,290
55,630
13,344
21,931
51,468
74,215
90,019
812,667
497,114
425,008
199,730
132,485
Group/Directors Accounts
400,037
400,001
434,256
1,258,889
538,119
522,089
594,068
371,294
64,160
other short term finances
hp & lease commitments
9,404
15,541
19,605
18,473
42,017
28,680
42,127
other current liabilities
80,098
76,892
67,965
70,376
8,344
18,052
10,047
389,965
423,876
total current liabilities
592,288
541,835
525,116
1,403,368
601,824
590,752
655,583
835,474
870,182
812,667
497,114
425,008
199,730
132,485
loans
hp & lease commitments
9,404
35,255
54,860
53,822
28,680
142,523
Accruals and Deferred Income
other liabilities
25,117
17,739
34,600
provisions
1,140,557
1,122,700
1,074,731
810,020
775,107
762,810
764,451
825,340
4,084,995
58,881
44,361
36,910
51,208
35,897
total long term liabilities
1,140,557
1,132,104
1,109,986
864,880
828,929
791,490
764,451
825,340
4,227,518
83,998
44,361
36,910
68,947
70,497
total liabilities
1,732,845
1,673,939
1,635,102
2,268,248
1,430,753
1,382,242
1,420,034
1,660,814
5,097,700
896,665
541,475
461,918
268,677
202,982
net assets
7,175,798
7,151,815
6,950,493
7,131,608
6,964,230
6,923,243
6,954,089
7,009,963
23,925,487
21,699,146
21,983,767
22,255,765
4,502,384
4,484,854
total shareholders funds
7,175,798
7,151,815
6,950,493
7,131,608
6,964,230
6,923,243
6,954,089
7,009,963
23,925,487
21,699,146
21,983,767
22,255,765
4,502,384
4,484,854
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Sep 2014
Sep 2013
Oct 2012
Sep 2011
Sep 2010
Operating Activities
Operating Profit
19,528
41,613
104,667
26,559
49,885
-31,675
-1,041,306
-19,260,874
119,000
-277,886
-287,358
25,282,198
50,976
3,097,104
Depreciation
31,655
30,762
33,171
26,557
30,620
22,252
7,076
152,993
171,943
123,414
106,715
118,949
164,625
155,281
Amortisation
186,271
Tax
-7,994
-9,224
-19,932
-5,062
-9,614
-22,342
-6,071,487
-13,481
-867,342
Stock
82,924
-14,672
42,550
-2,892
-52,066
21,527
-20,232
-633,734
135,150
-172,660
362,390
17,210
25,690
485,221
Debtors
-16,383
-4,658
-944,297
898,901
27,915
-37,255
-271,013
128,157
-117,365
38,209
-7,964,247
8,194,291
9,911
121,708
Creditors
53,348
46,111
-52,340
42,286
-8,587
-29,537
-22,747
-15,804
-722,648
315,553
72,106
225,278
67,245
132,485
Accruals and Deferred Income
3,206
8,927
-2,411
62,032
-9,708
8,005
-379,918
-33,911
423,876
Deferred Taxes & Provisions
17,857
47,969
264,711
34,913
12,297
-1,641
-60,889
-3,259,655
4,026,114
14,520
7,451
-14,298
15,311
35,897
Cash flow from operations
51,059
185,488
1,229,613
-708,724
89,044
-16,868
-1,206,539
-21,911,674
4,164,429
310,052
7,500,771
11,329,139
249,075
1,946,496
Investing Activities
capital expenditure
-59,511
-633
-4,888
-40,720
-89,762
-53,930
-3,500
19,713,125
-5,692,171
-139,253
-13,639,025
-3,852,261
-299,098
-4,017,650
Change in Investments
200,000
180,000
-79
1,140,000
79
cash flow from investments
-59,511
-200,633
-4,888
-220,720
-89,762
-53,851
-3,500
19,713,125
-6,832,171
-139,253
-13,639,025
-3,852,261
-299,098
-4,017,729
Financing Activities
Bank loans
Group/Directors Accounts
36
-34,255
-824,633
720,770
16,030
-71,979
222,774
307,134
64,160
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
-15,541
-29,915
-18,473
-22,506
38,479
57,360
-184,650
184,650
other long term liabilities
-25,117
25,117
-17,739
-16,861
34,600
share issue
162,000
-266,088
145,800
984,663
2,352,800
2,136,971
-7,261
-1,472,993
-20,840
2,254,546
interest
12,449
6,932
238
80
717
829
769
-7,451
-7,287
526
15,360
15,663
875
546
cash flow from financing
-3,056
104,762
-1,108,956
844,144
55,226
-13,790
1,208,206
2,467,833
2,353,377
18,382
15,360
-1,475,069
-36,826
2,289,692
cash and cash equivalents
cash
-11,508
89,618
115,769
-85,299
54,507
-84,509
-1,833
19,285
-64,366
189,181
-6,122,894
6,001,809
-86,849
218,459
overdraft
-250,000
250,000
change in cash
-11,508
89,618
115,769
-85,299
54,507
-84,509
-1,833
269,285
-314,366
189,181
-6,122,894
6,001,809
-86,849
218,459
abington farms 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 abington farms limited. Get real-time insights into abington farms limited's credit score, group structure and payment trends.
Perform a competitor analysis for abington farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in CB21 area or any other competitors across 12 key performance metrics.
abington farms limited Ownership
ABINGTON FARMS LIMITED group structure
Abington Farms Limited has no subsidiary companies.
Ultimate parent company
ABINGTON FARMS LIMITED
00455725
ABINGTON FARMS LIMITED Shareholders
The largest shareholders in Abington Farms Limited include Hilary Ann Russell and David John Harold Chaplin.
hilary ann russell
33.33%
david john harold chaplin
33.33%
simon robert frank chaplin
33.33%
abington farms limited directors
Abington Farms Limited currently has 3 directors.
The longest serving directors include
Mr Simon Chaplin (Mar 2001) and
Mrs Hilary Russell (Mar 2002).
01130 - Growing of vegetables and melons, roots and tubers
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
June 1948
age
77
incorporated
UK
ultimate parent company
None
accounts
Small Company
last accounts submitted
December 2023
previous names
N/A
accountant
ARGENTS AUDIT SERVICES LIMITED
auditor
-
address
abington park farm, great abington, cambridgeshire, CB21 6AX
Bank
LLOYDS TSB BANK PLC, LLOYDS TSB BANK PLC
Legal Advisor
-
abington farms 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 found 4 charges/mortgages relating to abington farms limited. Currently there are 4 open charges and 0 have been satisfied in the past.
abington farms limited Capital Raised & Share Issues BETA
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 ABINGTON FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.
abington farms limitedCompanies House Filings - See Documents
