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

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

Share A.G.WRIGHT & SON,(FARMS)LIMITED
Live 
MatureSmallLow

Company Number

00486162

Industry

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

 

Shareholders

nicholas richard wale wright

Group Structure

View All

Contact

Registered Address

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

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

£1.6m

Pomanda estimates the enterprise value of A.G.WRIGHT & SON,(FARMS)LIMITED at £1.6m based on a Turnover of £3.3m and 0.47x industry multiple (adjusted for size and gross margin).

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

£6.1m

Pomanda estimates the enterprise value of A.G.WRIGHT & SON,(FARMS)LIMITED at £6.1m based on an EBITDA of £1m and a 5.88x industry multiple (adjusted for size and gross margin).

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

£18.8m

Pomanda estimates the enterprise value of A.G.WRIGHT & SON,(FARMS)LIMITED at £18.8m based on Net Assets of £14m and 1.34x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

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

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 £3.3m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

A.g.wright & Son,(farms)limited Health 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 Check Image
Health Rating5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £3.3m, make it smaller than the average company (£6.2m)

£3.3m - A.g.wright & Son,(farms)limited

£6.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (8.5%)

1% - A.g.wright & Son,(farms)limited

8.5% - Industry AVG

production

Production

with a gross margin of 31.4%, this company has a comparable cost of product (31.4%)

31.4% - A.g.wright & Son,(farms)limited

31.4% - Industry AVG

profitability

Profitability

an operating margin of 21.1% make it more profitable than the average company (10.9%)

21.1% - A.g.wright & Son,(farms)limited

10.9% - Industry AVG

employees

Employees

with 19 employees, this is below the industry average (39)

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

39 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.8k, the company has an equivalent pay structure (£35.8k)

£35.8k - A.g.wright & Son,(farms)limited

£35.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £173.7k, this is equally as efficient (£169k)

£173.7k - A.g.wright & Son,(farms)limited

£169k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 25 days, this is earlier than average (34 days)

25 days - A.g.wright & Son,(farms)limited

34 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 64 days, this is slower than average (46 days)

64 days - A.g.wright & Son,(farms)limited

46 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 324 days, this is more than average (91 days)

324 days - A.g.wright & Son,(farms)limited

91 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 298 weeks, this is more cash available to meet short term requirements (14 weeks)

298 weeks - A.g.wright & Son,(farms)limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 24.9%, this is a lower level of debt than the average (46.5%)

24.9% - A.g.wright & Son,(farms)limited

46.5% - Industry AVG

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

EXPORTms excel logo

A.G.Wright & Son,(Farms)Limited's latest turnover from October 2023 is estimated at £3.3 million and the company has net assets of £14 million. According to their latest financial statements, A.G.Wright & Son,(Farms)Limited has 19 employees and maintains cash reserves of £4.8 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Turnover3,300,4323,571,5693,118,2373,164,2832,602,0123,857,3503,451,5802,930,9834,128,0603,402,3343,483,2272,275,9383,017,3841,740,9880
Other Income Or Grants000000000000000
Cost Of Sales2,263,2962,485,4782,291,6842,324,7951,817,7942,759,3742,392,1662,084,8972,909,5572,316,2042,322,2231,438,8201,873,1801,106,5850
Gross Profit1,037,1351,086,091826,553839,488784,2181,097,9761,059,414846,0861,218,5031,086,1301,161,005837,1181,144,203634,4020
Admin Expenses342,334950,139422,327523,363-233,22758,299700,758809,1801,067,749959,845826,536-95,64067,176676,890-12,077,221
Operating Profit694,801135,952404,226316,1251,017,4451,039,677358,65636,906150,754126,285334,469932,7581,077,027-42,48812,077,221
Interest Payable00022,57040,38945,21128,7131,1240000000
Interest Receivable205,17950,7711,2725448581,211260456775501991987675767453
Pre-Tax Profit899,980186,723405,498294,099977,914995,677330,20236,239151,529126,786335,460933,7451,077,703-41,72112,077,674
Tax-224,995-35,477-77,045-55,879-185,804-189,179-62,738-7,248-30,306-26,625-77,156-224,099-280,2030-3,381,749
Profit After Tax674,985151,246328,453238,220792,110806,498267,46428,991121,223100,161258,304709,646797,500-41,7218,695,925
Dividends Paid000000000000000
Retained Profit674,985151,246328,453238,220792,110806,498267,46428,991121,223100,161258,304709,646797,500-41,7218,695,925
Employee Costs680,718577,803554,085569,073659,084622,616708,521844,117854,107634,823710,037516,054627,460379,6360
Number Of Employees19181719212226302923251823140
EBITDA*1,030,619472,590698,752580,4751,347,9701,425,147732,566441,456520,475501,385707,2571,216,9571,269,32489,59212,235,661

* Earnings Before Interest, Tax, Depreciation and Amortisation

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Tangible Assets10,691,53310,624,99610,949,15310,555,37910,443,55411,790,97311,714,02911,546,89611,260,65311,035,51710,785,85210,713,53110,140,5648,227,7898,278,495
Intangible Assets000000000000000
Investments & Other674,000524,000410,000295,000295,000295,000295,000295,0000000312,333400,001400,000
Debtors (Due After 1 year)0000000017,50017,50000000
Total Fixed Assets11,365,53311,148,99611,359,15310,850,37910,738,55412,085,97312,009,02911,841,89611,278,15311,053,01710,785,85210,713,53110,452,8978,627,7908,678,495
Stock & work in progress2,009,8202,000,8911,460,5781,349,7391,385,8641,081,9011,059,5191,337,5581,428,1011,366,174980,855801,884208,990164,706152,644
Trade Debtors231,242302,633172,738100,713149,039694,787624,521311,601486,735475,095396,662229,743571,015281,368246,855
Group Debtors000000000000000
Misc Debtors290,186171,9912,035,3043,113,4404,050,343169,079133,433123,7350000000
Cash4,764,1203,052,2071,460,8141,083,1284,533224,28598,672109,324255,52854,529146,015250,359144,415125,755181,159
misc current assets000000000000000
total current assets7,295,3685,527,7225,129,4345,647,0205,589,7792,170,0521,916,1451,882,2182,170,3641,895,7981,523,5321,281,986924,420571,829580,658
total assets18,660,90116,676,71816,488,58716,497,39916,328,33314,256,02513,925,17413,724,11413,448,51712,948,81512,309,38411,995,51711,377,3179,199,6199,259,153
Bank overdraft0000739,998456,719882,87035,9580000000
Bank loan000000000000000
Trade Creditors 400,136589,225730,773853,832635,280663,583347,068455,730654,166471,678828,817666,714799,712468,907437,293
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments162,143134,892103,06716,750099,000000000000
other current liabilities268,39372,34925,50639,09913,116107,82890,601221,3520000000
total current liabilities830,672796,466859,346909,6811,388,3941,327,1301,320,539713,040654,166471,678828,817666,714799,712468,907437,293
loans000000000000000
hp & lease commitments130,317204,459189,22433,50000000000000
Accruals and Deferred Income0093,719100,94900000000000
other liabilities3,127,5001,834,7181,748,2212,298,2211,948,221645,6151,085,6151,685,6151,960,6011,825,265957,6641,096,5601,062,68036,25072,500
provisions562,629492,453383,752248,322199,891238,677224,028228,414178,611117,95689,14856,79249,12026,15739,335
total long term liabilities3,820,4462,531,6302,414,9162,680,9922,148,112884,2921,309,6431,914,0292,139,2121,943,2211,046,8121,153,3521,111,80062,407111,835
total liabilities4,651,1183,328,0963,274,2623,590,6733,536,5062,211,4222,630,1822,627,0692,793,3782,414,8991,875,6291,820,0661,911,512531,314549,128
net assets14,009,78313,348,62213,214,32512,906,72612,791,82712,044,60311,294,99211,097,04510,655,13910,533,91610,433,75510,175,4519,465,8058,668,3058,710,025
total shareholders funds14,009,78313,348,62213,214,32512,906,72612,791,82712,044,60311,294,99211,097,04510,655,13910,533,91610,433,75510,175,4519,465,8058,668,3058,710,025
Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Operating Activities
Operating Profit694,801135,952404,226316,1251,017,4451,039,677358,65636,906150,754126,285334,469932,7581,077,027-42,48812,077,221
Depreciation335,818336,638294,526264,350330,525385,470373,910404,550369,721375,100372,788284,199192,297132,080158,440
Amortisation000000000000000
Tax-224,995-35,477-77,045-55,879-185,804-189,179-62,738-7,248-30,306-26,625-77,156-224,099-280,2030-3,381,749
Stock8,929540,313110,839-36,125303,96322,382-278,039-90,54361,927385,319178,971592,89444,28412,062152,644
Debtors46,804-1,733,418-1,006,111-985,2293,335,516105,912322,618-68,89911,64095,933166,919-341,272289,64734,513246,855
Creditors-189,089-141,548-123,059218,552-28,303316,515-108,662-198,436182,488-357,139162,103-132,998330,80531,614437,293
Accruals and Deferred Income196,044-46,876-20,823126,932-94,71217,227-130,751221,3520000000
Deferred Taxes & Provisions70,176108,701135,43048,431-38,78614,649-4,38649,80360,65528,80832,3567,67222,963-13,17839,335
Cash flow from operations827,0221,550,4951,508,5271,939,865-2,639,1141,456,065381,450666,369659,745-334,823478,670615,9101,008,95861,4538,931,041
Investing Activities
capital expenditure-402,355-12,481-688,300-376,1751,016,894-462,414-541,043-690,793-594,857-624,765-445,109-857,166-2,105,072-81,374-8,436,935
Change in Investments150,000114,000115,0000000295,000000-312,333-87,6681400,000
cash flow from investments-552,355-126,481-803,300-376,1751,016,894-462,414-541,043-985,793-594,857-624,765-445,109-544,833-2,017,404-81,375-8,836,935
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments-46,89147,060242,04150,250-99,00099,000000000000
other long term liabilities1,292,78286,497-550,000350,0001,302,606-440,000-600,000-274,986135,336867,601-138,89633,8801,026,430-36,25072,500
share issue-13,824-16,949-20,854-123,321-44,886-56,887-69,517412,91500000114,100
interest205,17950,7711,272-22,026-39,531-44,000-28,453-668775501991987675767453
cash flow from financing1,437,246167,379-327,541254,9031,119,189-441,887-697,970137,261136,111868,102-137,90534,8671,027,105-35,48287,053
cash and cash equivalents
cash1,711,9131,591,393377,6861,078,595-219,752125,613-10,652-146,204200,999-91,486-104,344105,94418,660-55,404181,159
overdraft000-739,998283,279-426,151846,91235,9580000000
change in cash1,711,9131,591,393377,6861,818,593-503,031551,764-857,564-182,162200,999-91,486-104,344105,94418,660-55,404181,159

a.g.wright & son,(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 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

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

competitor_analysis_table_img

Perform a competitor analysis for a.g.wright & son,(farms)limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in CB7 area or any other competitors across 12 key performance metrics.

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

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 directors

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

officercountryagestartendrole
Mr Nicholas WrightUnited Kingdom63 years Jan 2002- Director

P&L

October 2023

turnover

3.3m

-8%

operating profit

694.8k

0%

gross margin

31.5%

+3.34%

turnover

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

Balance Sheet

October 2023

net assets

14m

+0.05%

total assets

18.7m

+0.12%

cash

4.8m

+0.56%

net assets

Total assets minus all liabilities

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

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

74

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

October 2023

previous names

N/A

accountant

-

auditor

-

address

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

Bank

BARCLAYS BANK PLC

Legal Advisor

-

a.g.wright & son,(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 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.

charges

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

datedescriptionview/download