A.g.wright & Son,(farms)limited

POWER SEARCH PRICING

SOLUTIONS

a.g.wright & son,(farms)limited Company Information

Live

MatureSmallHealthy

Company Number

00486162

Website

Registered Address

badlingham manor, badlingham chippenham, ely, cambridgeshire, CB7 5QQ

Industry

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

Telephone

01638720043

Next Accounts Due

July 2024

Group Structure

View All

Directors

Nicholas Wright22 Years

Shareholders

nicholas richard wale wright 100%

a.g.wright & son,(farms)limited Estimated Valuation

£11.2m

Pomanda estimates the enterprise value of A.G.WRIGHT & SON,(FARMS)LIMITED at £11.2m based on Net Assets of £13.3m and 0.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

A.g.wright & Son,(farms)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

A.g.wright & Son,(farms)limited is a live company located in ely, CB7 5QQ with a Companies House number of 00486162. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in September 1950, it's largest shareholder is nicholas richard wale wright with a 100% stake. A.g.wright & Son,(farms)limited is a mature, small sized company, Pomanda has estimated its turnover at £3.6m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded A.G.Wright & Son,(Farms)Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

3 Regular

4 Weak

Size

annual sales of £3.6m, make it smaller than the average company (£5.3m)

Growth

3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (2%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for a.g.wright & son,(farms)limited. Get real-time insights into a.g.wright & son,(farms)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 a.g.wright & son,(farms)limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

A.G.WRIGHT & SON,(FARMS)LIMITED group structure

A.G.Wright & Son,(Farms)Limited has no subsidiary companies.

Ultimate parent company

A.G.WRIGHT & SON,(FARMS)LIMITED

00486162

A.G.WRIGHT & SON,(FARMS)LIMITED Shareholders

nicholas richard wale wright

100%

A.G.Wright & Son,(Farms)Limited currently has 1 director, Mr Nicholas Wright serving since Jan 2002.

officer	country	age	start	end	role
Mr Nicholas Wright	United Kingdom	62 years	Jan 2002	-	Director

EXPORT

A.G.Wright & Son,(Farms)Limited's latest turnover from October 2022 is estimated at £3.6 million and the company has net assets of £13.3 million. According to their latest financial statements, A.G.Wright & Son,(Farms)Limited has 18 employees and maintains cash reserves of £3.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	3,618,049	3,194,546	3,181,050	2,639,371	3,881,710	3,464,466	2,940,820	4,129,364	3,416,234	3,494,846	2,288,492	3,027,535	1,736,264	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,532,310	2,355,122	2,338,705	1,854,971	2,785,239	2,409,515	2,105,760	2,925,465	2,331,128	2,340,333	1,445,094	1,897,027	1,107,865	0
Gross Profit	1,085,739	839,424	842,344	784,401	1,096,471	1,054,951	835,060	1,203,898	1,085,106	1,154,513	843,398	1,130,508	628,399	0
Admin Expenses	949,787	435,198	526,219	-233,044	56,794	696,295	798,154	1,053,144	958,821	820,044	-89,360	53,481	670,887	-12,077,221
Operating Profit	135,952	404,226	316,125	1,017,445	1,039,677	358,656	36,906	150,754	126,285	334,469	932,758	1,077,027	-42,488	12,077,221
Interest Payable	0	0	22,570	40,389	45,211	28,713	1,124	0	0	0	0	0	0	0
Interest Receivable	50,771	1,272	544	858	1,211	260	456	775	501	991	987	675	767	453
Pre-Tax Profit	186,723	405,498	294,099	977,914	995,677	330,202	36,239	151,529	126,786	335,460	933,745	1,077,703	-41,721	12,077,674
Tax	-35,477	-77,045	-55,879	-185,804	-189,179	-62,738	-7,248	-30,306	-26,625	-77,156	-224,099	-280,203	0	-3,381,749
Profit After Tax	151,246	328,453	238,220	792,110	806,498	267,464	28,991	121,223	100,161	258,304	709,646	797,500	-41,721	8,695,925
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	151,246	328,453	238,220	792,110	806,498	267,464	28,991	121,223	100,161	258,304	709,646	797,500	-41,721	8,695,925
Employee Costs	581,750	550,843	572,473	664,062	625,282	710,908	847,916	859,357	634,989	658,016	496,562	631,387	379,771	0
Number Of Employees	18	17	19	21	22	26	30	29	23	23	17	23	14	0
EBITDA*	472,590	698,752	580,475	1,347,970	1,425,147	732,566	441,456	520,475	501,385	707,257	1,216,957	1,269,324	89,592	12,235,661

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	10,624,996	10,949,153	10,555,379	10,443,554	11,790,973	11,714,029	11,546,896	11,260,653	11,035,517	10,785,852	10,713,531	10,140,564	8,227,789	8,278,495
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	524,000	410,000	295,000	295,000	295,000	295,000	295,000	0	0	0	0	312,333	400,001	400,000
Debtors (Due After 1 year)	0	0	0	0	0	0	0	17,500	17,500	0	0	0	0	0
Total Fixed Assets	11,148,996	11,359,153	10,850,379	10,738,554	12,085,973	12,009,029	11,841,896	11,278,153	11,053,017	10,785,852	10,713,531	10,452,897	8,627,790	8,678,495
Stock & work in progress	2,000,891	1,460,578	1,349,739	1,385,864	1,081,901	1,059,519	1,337,558	1,428,101	1,366,174	980,855	801,884	208,990	164,706	152,644
Trade Debtors	302,633	172,738	100,713	149,039	694,787	624,521	311,601	486,735	475,095	396,662	229,743	571,015	281,368	246,855
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	171,991	2,035,304	3,113,440	4,050,343	169,079	133,433	123,735	0	0	0	0	0	0	0
Cash	3,052,207	1,460,814	1,083,128	4,533	224,285	98,672	109,324	255,528	54,529	146,015	250,359	144,415	125,755	181,159
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	5,527,722	5,129,434	5,647,020	5,589,779	2,170,052	1,916,145	1,882,218	2,170,364	1,895,798	1,523,532	1,281,986	924,420	571,829	580,658
total assets	16,676,718	16,488,587	16,497,399	16,328,333	14,256,025	13,925,174	13,724,114	13,448,517	12,948,815	12,309,384	11,995,517	11,377,317	9,199,619	9,259,153
Bank overdraft	0	0	0	739,998	456,719	882,870	35,958	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	589,225	730,773	853,832	635,280	663,583	347,068	455,730	654,166	471,678	828,817	666,714	799,712	468,907	437,293
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	134,892	103,067	16,750	0	99,000	0	0	0	0	0	0	0	0	0
other current liabilities	72,349	25,506	39,099	13,116	107,828	90,601	221,352	0	0	0	0	0	0	0
total current liabilities	796,466	859,346	909,681	1,388,394	1,327,130	1,320,539	713,040	654,166	471,678	828,817	666,714	799,712	468,907	437,293
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	204,459	189,224	33,500	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	86,497	93,719	100,949	0	0	0	0	0	0	0	0	0	0	0
other liabilities	1,748,221	1,748,221	2,298,221	1,948,221	645,615	1,085,615	1,685,615	1,960,601	1,825,265	957,664	1,096,560	1,062,680	36,250	72,500
provisions	492,453	383,752	248,322	199,891	238,677	224,028	228,414	178,611	117,956	89,148	56,792	49,120	26,157	39,335
total long term liabilities	2,531,630	2,414,916	2,680,992	2,148,112	884,292	1,309,643	1,914,029	2,139,212	1,943,221	1,046,812	1,153,352	1,111,800	62,407	111,835
total liabilities	3,328,096	3,274,262	3,590,673	3,536,506	2,211,422	2,630,182	2,627,069	2,793,378	2,414,899	1,875,629	1,820,066	1,911,512	531,314	549,128
net assets	13,348,622	13,214,325	12,906,726	12,791,827	12,044,603	11,294,992	11,097,045	10,655,139	10,533,916	10,433,755	10,175,451	9,465,805	8,668,305	8,710,025
total shareholders funds	13,348,622	13,214,325	12,906,726	12,791,827	12,044,603	11,294,992	11,097,045	10,655,139	10,533,916	10,433,755	10,175,451	9,465,805	8,668,305	8,710,025

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	135,952	404,226	316,125	1,017,445	1,039,677	358,656	36,906	150,754	126,285	334,469	932,758	1,077,027	-42,488	12,077,221
Depreciation	336,638	294,526	264,350	330,525	385,470	373,910	404,550	369,721	375,100	372,788	284,199	192,297	132,080	158,440
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-35,477	-77,045	-55,879	-185,804	-189,179	-62,738	-7,248	-30,306	-26,625	-77,156	-224,099	-280,203	0	-3,381,749
Stock	540,313	110,839	-36,125	303,963	22,382	-278,039	-90,543	61,927	385,319	178,971	592,894	44,284	12,062	152,644
Debtors	-1,733,418	-1,006,111	-985,229	3,335,516	105,912	322,618	-68,899	11,640	95,933	166,919	-341,272	289,647	34,513	246,855
Creditors	-141,548	-123,059	218,552	-28,303	316,515	-108,662	-198,436	182,488	-357,139	162,103	-132,998	330,805	31,614	437,293
Accruals and Deferred Income	39,621	-20,823	126,932	-94,712	17,227	-130,751	221,352	0	0	0	0	0	0	0
Deferred Taxes & Provisions	108,701	135,430	48,431	-38,786	14,649	-4,386	49,803	60,655	28,808	32,356	7,672	22,963	-13,178	39,335
Cash flow from operations	1,636,992	1,508,527	1,939,865	-2,639,114	1,456,065	381,450	666,369	659,745	-334,823	478,670	615,910	1,008,958	61,453	8,931,041
Investing Activities
capital expenditure	-12,481	-688,300	-376,175	1,016,894	-462,414	-541,043	-690,793	-594,857	-624,765	-445,109	-857,166	-2,105,072	-81,374	-8,436,935
Change in Investments	114,000	115,000	0	0	0	0	295,000	0	0	0	-312,333	-87,668	1	400,000
cash flow from investments	-126,481	-803,300	-376,175	1,016,894	-462,414	-541,043	-985,793	-594,857	-624,765	-445,109	-544,833	-2,017,404	-81,375	-8,836,935
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	47,060	242,041	50,250	-99,000	99,000	0	0	0	0	0	0	0	0	0
other long term liabilities	0	-550,000	350,000	1,302,606	-440,000	-600,000	-274,986	135,336	867,601	-138,896	33,880	1,026,430	-36,250	72,500
share issue	-16,949	-20,854	-123,321	-44,886	-56,887	-69,517	412,915	0	0	0	0	0	1	14,100
interest	50,771	1,272	-22,026	-39,531	-44,000	-28,453	-668	775	501	991	987	675	767	453
cash flow from financing	80,882	-327,541	254,903	1,119,189	-441,887	-697,970	137,261	136,111	868,102	-137,905	34,867	1,027,105	-35,482	87,053
cash and cash equivalents
cash	1,591,393	377,686	1,078,595	-219,752	125,613	-10,652	-146,204	200,999	-91,486	-104,344	105,944	18,660	-55,404	181,159
overdraft	0	0	-739,998	283,279	-426,151	846,912	35,958	0	0	0	0	0	0	0
change in cash	1,591,393	377,686	1,818,593	-503,031	551,764	-857,564	-182,162	200,999	-91,486	-104,344	105,944	18,660	-55,404	181,159

P&L

October 2022

turnover

3.6m

+13%

operating profit

136k

gross margin

30.1%

+14.2%

turnover

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

Balance Sheet

October 2022

net assets

13.3m

+0.01%

total assets

16.7m

+0.01%

cash

3.1m

+1.09%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

h. padfield (ongar farms) limited

buckminster farms limited

c.j.c. lee (saxthorpe) limited

g.h. parker (north cotes) limited

4.5

d abblitt & son ltd

company number

00486162

Type

Private limited with Share Capital

industry

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

incorporation date

September 1950

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

badlingham manor, badlingham chippenham, ely, cambridgeshire, CB7 5QQ

last accounts submitted

October 2022

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 2 charges/mortgages relating to a.g.wright & son,(farms)limited. Currently there are 1 open charges and 1 have been satisfied in the past.

a.g.wright & son,(farms)limited Company Information

a.g.wright & son,(farms)limited Estimated Valuation

a.g.wright & son,(farms)limited Estimated Valuation

a.g.wright & son,(farms)limited Estimated Valuation

A.g.wright & Son,(farms)limited AI Business Plan

A.g.wright & Son,(farms)limited Overview

A.g.wright & Son,(farms)limited Health Check

a.g.wright & son,(farms)limited Credit Report and Business Information

A.g.wright & Son,(farms)limited Competitor Analysis

a.g.wright & son,(farms)limited Ownership

a.g.wright & son,(farms)limited directors

A.G.WRIGHT & SON,(FARMS)LIMITED financials

a.g.wright & son,(farms)limited company details

a.g.wright & son,(farms)limited Charges & Mortgages

a.g.wright & son,(farms)limited Companies House Filings - See Documents