Pomanda estimates the enterprise value of A. E. LENTON (ESTATES) LIMITED at £1m based on a Turnover of £2.1m and 0.48x industry multiple (adjusted for size and gross margin).
a. e. lenton (estates) limitedEstimated Valuation
£2m
Pomanda estimates the enterprise value of A. E. LENTON (ESTATES) LIMITED at £2m based on an EBITDA of £643.1k and a 3.18x industry multiple (adjusted for size and gross margin).
a. e. lenton (estates) limitedEstimated Valuation
£3.7m
Pomanda estimates the enterprise value of A. E. LENTON (ESTATES) LIMITED at £3.7m based on Net Assets of £2.6m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A. E. Lenton (estates) LimitedOverview
A. E. Lenton (estates) Limited is a live company located in spilsby, PE23 4BP with a Companies House number of 00531491. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in April 1954, it's largest shareholder is
a e lenton (holdings) ltd
with a 88.4% stake. A. E. Lenton (estates) Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£2.1m with
declining
growth in recent years.
Pomanda's financial health check has awarded A. E. Lenton (Estates) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
6 Weak
Size
annual sales of £2.1m, make it smaller than the average company (£7.3m)
£2.1m - A. E. Lenton (estates) Limited
£7.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (7.1%)
-5% - A. E. Lenton (estates) Limited
7.1% - Industry AVG
Production
with a gross margin of 29.7%, this company has a comparable cost of product (29.7%)
29.7% - A. E. Lenton (estates) Limited
29.7% - Industry AVG
Profitability
an operating margin of 22.8% make it more profitable than the average company (7.7%)
22.8% - A. E. Lenton (estates) Limited
7.7% - Industry AVG
Employees
with 11 employees, this is below the industry average (47)
11 - A. E. Lenton (estates) Limited
47 - Industry AVG
Pay Structure
on an average salary of £37.1k, the company has an equivalent pay structure (£37.1k)
£37.1k - A. E. Lenton (estates) Limited
£37.1k - Industry AVG
Efficiency
resulting in sales per employee of £189.4k, this is equally as efficient (£169.5k)
£189.4k - A. E. Lenton (estates) Limited
£169.5k - Industry AVG
Debtor Days
it gets paid by customers after 11 days, this is earlier than average (41 days)
11 days - A. E. Lenton (estates) Limited
41 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - A. E. Lenton (estates) Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 359 days, this is more than average (93 days)
359 days - A. E. Lenton (estates) Limited
93 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (14 weeks)
0 weeks - A. E. Lenton (estates) Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.1%, this is a higher level of debt than the average (46.7%)
56.1% - A. E. Lenton (estates) Limited
46.7% - Industry AVG
A. E. LENTON (ESTATES) LIMITED financials
EXPORT
A. E. Lenton (Estates) Limited's latest turnover from April 2024 is estimated at £2.1 million and the company has net assets of £2.6 million. According to their latest financial statements, A. E. Lenton (Estates) Limited has 11 employees and maintains cash reserves of £23.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
2,082,995
2,044,431
2,101,693
2,429,960
1,913,099
1,816,484
2,193,186
1,889,144
1,809,069
8,451,097
10,457,212
6,574,430
5,587,141
6,237,920
6,619,982
Other Income Or Grants
Cost Of Sales
1,464,792
1,426,897
1,501,359
1,800,523
1,405,556
1,252,415
1,565,603
1,320,049
1,258,020
5,832,053
7,070,495
4,243,477
3,399,954
3,946,733
4,165,260
Gross Profit
618,203
617,534
600,334
629,437
507,543
564,069
627,584
569,095
551,049
2,619,044
3,386,717
2,330,953
2,187,187
2,291,187
2,454,722
Admin Expenses
143,219
-120,768
559,787
635,541
807,519
302,081
686,391
376,892
419,231
2,690,097
3,302,006
1,906,604
1,989,654
2,190,684
1,094,706
Operating Profit
474,984
738,302
40,547
-6,104
-299,976
261,988
-58,807
192,203
131,818
-71,053
84,711
424,349
197,533
100,503
1,360,016
Interest Payable
Interest Receivable
871
729
144
14
25
150
62
37
29
118
128
491
923
705
258
Pre-Tax Profit
475,855
739,031
40,691
-6,090
-299,951
262,138
-58,745
192,241
131,848
-70,935
84,839
424,840
198,455
101,208
1,360,274
Tax
-118,964
-184,758
-7,731
-49,806
-36,526
-26,369
-17,816
-97,713
-47,629
-26,314
-380,877
Profit After Tax
356,891
554,273
32,960
-6,090
-299,951
212,332
-58,745
155,715
105,478
-70,935
67,023
327,127
150,826
74,894
979,397
Dividends Paid
Retained Profit
356,891
554,273
32,960
-6,090
-299,951
212,332
-58,745
155,715
105,478
-70,935
67,023
327,127
150,826
74,894
979,397
Employee Costs
407,632
355,778
297,407
319,538
330,375
331,526
312,641
308,454
339,692
1,672,718
2,064,918
1,409,201
1,183,115
1,332,690
1,567,249
Number Of Employees
11
10
9
10
11
11
11
11
12
58
75
48
43
50
58
EBITDA*
643,097
932,177
281,732
247,218
-19,827
525,894
200,527
456,564
378,272
215,969
350,331
677,554
398,460
324,125
1,541,989
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
4,259,032
4,339,765
4,494,227
4,541,431
4,554,427
4,418,251
3,941,709
3,884,105
3,942,056
4,006,353
3,882,387
3,553,116
3,243,718
3,088,324
2,980,036
Intangible Assets
25,649
63,861
102,074
140,287
Investments & Other
Debtors (Due After 1 year)
47,000
47,000
47,000
47,000
47,000
47,000
47,000
47,000
47,000
47,000
47,000
197,000
47,000
31,000
31,000
Total Fixed Assets
4,306,032
4,386,765
4,541,227
4,588,431
4,601,427
4,490,900
4,052,570
4,033,179
4,129,343
4,053,353
3,929,387
3,750,116
3,290,718
3,119,324
3,011,036
Stock & work in progress
1,443,697
1,335,393
1,324,938
1,182,890
1,384,561
1,223,127
1,127,082
1,107,031
1,193,612
1,217,349
1,405,546
911,915
809,842
730,454
573,049
Trade Debtors
63,246
63,508
109,775
214,942
89,647
157,060
266,588
196,281
151,908
297,073
618,833
243,864
204,707
373,462
396,799
Group Debtors
476,932
51,345
Misc Debtors
90,907
99,873
125,339
199,313
127,863
104,400
101,536
61,694
84,121
Cash
23,057
10,121
24,178
14,295
13,919
36,107
3,910
20,877
9,047
2,631
44,737
6,371
190,164
178,905
103,167
misc current assets
total current assets
1,620,907
1,508,895
1,584,230
1,611,440
1,615,990
1,520,694
1,499,116
1,862,815
1,490,033
1,517,053
2,069,116
1,162,150
1,204,713
1,282,821
1,073,015
total assets
5,926,939
5,895,660
6,125,457
6,199,871
6,217,417
6,011,594
5,551,686
5,895,994
5,619,376
5,570,406
5,998,503
4,912,266
4,495,431
4,402,145
4,084,051
Bank overdraft
Bank loan
Trade Creditors
3,859,735
4,190,865
3,236,198
3,239,375
3,248,020
3,025,818
Group/Directors Accounts
2,816,041
3,066,320
3,928,428
4,043,253
4,074,620
61,400
3,470,245
3,625,022
3,396,437
other short term finances
hp & lease commitments
25,566
51,566
118,879
93,312
92,025
3,668,178
64,500
60,167
94,167
other current liabilities
328,781
343,354
138,663
206,131
227,737
284,083
202,317
287,770
234,720
total current liabilities
3,170,388
3,461,240
4,185,970
4,342,696
4,394,382
4,013,661
3,737,062
3,972,959
3,725,324
3,859,735
4,190,865
3,236,198
3,239,375
3,248,020
3,025,818
loans
hp & lease commitments
25,566
51,133
102,698
119,313
88,250
21,363
60,166
Accruals and Deferred Income
other liabilities
25,649
63,862
102,075
96,320
102,417
82,500
28,350
31,667
provisions
128,113
137,306
145,081
79,114
69,947
11,781
36,518
47,971
76,324
64,342
84,277
39,647
29,262
49,807
25,492
total long term liabilities
153,679
188,439
247,779
198,427
158,197
33,144
62,167
111,833
238,565
160,662
186,694
122,147
29,262
78,157
57,159
total liabilities
3,324,067
3,649,679
4,433,749
4,541,123
4,552,579
4,046,805
3,799,229
4,084,792
3,963,889
4,020,397
4,377,559
3,358,345
3,268,637
3,326,177
3,082,977
net assets
2,602,872
2,245,981
1,691,708
1,658,748
1,664,838
1,964,789
1,752,457
1,811,202
1,655,487
1,550,009
1,620,944
1,553,921
1,226,794
1,075,968
1,001,074
total shareholders funds
2,602,872
2,245,981
1,691,708
1,658,748
1,664,838
1,964,789
1,752,457
1,811,202
1,655,487
1,550,009
1,620,944
1,553,921
1,226,794
1,075,968
1,001,074
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
474,984
738,302
40,547
-6,104
-299,976
261,988
-58,807
192,203
131,818
-71,053
84,711
424,349
197,533
100,503
1,360,016
Depreciation
168,113
193,875
241,185
253,322
254,500
225,694
221,121
226,148
246,454
287,022
265,620
253,205
200,927
223,622
181,973
Amortisation
25,649
38,212
38,213
38,213
Tax
-118,964
-184,758
-7,731
-49,806
-36,526
-26,369
-17,816
-97,713
-47,629
-26,314
-380,877
Stock
108,304
10,455
142,048
-201,671
161,434
96,045
20,051
-86,581
-23,737
-188,197
493,631
102,073
79,388
157,405
573,049
Debtors
-9,228
-71,733
-179,141
196,745
-43,950
-106,664
-366,783
447,533
-9,699
-321,760
224,969
189,157
-152,755
-23,337
427,799
Creditors
-3,859,735
-331,130
954,667
-3,177
-8,645
222,202
3,025,818
Accruals and Deferred Income
-14,573
204,691
-67,468
-21,606
-56,346
81,766
-85,453
53,050
234,720
Deferred Taxes & Provisions
-9,193
-7,775
65,967
9,167
58,166
-24,737
-11,453
-28,353
11,982
-19,935
44,630
10,385
-20,545
24,315
25,492
Cash flow from operations
401,291
1,005,613
309,593
239,705
-135,491
543,736
450,353
83,783
-3,227,694
374,861
613,212
295,819
395,008
410,260
3,211,574
Investing Activities
capital expenditure
-87,380
-39,413
-193,981
-240,326
-390,676
-702,236
-278,725
-168,197
-322,444
-410,988
-594,891
-562,603
-356,321
-331,910
-3,162,009
Change in Investments
cash flow from investments
-87,380
-39,413
-193,981
-240,326
-390,676
-702,236
-278,725
-168,197
-322,444
-410,988
-594,891
-562,603
-356,321
-331,910
-3,162,009
Financing Activities
Bank loans
Group/Directors Accounts
-250,279
-862,108
-114,825
-31,367
4,013,220
-3,408,845
-154,777
228,585
3,396,437
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
-51,567
-118,878
8,952
32,350
-3,509,266
3,625,041
4,333
-94,166
154,333
other long term liabilities
-25,649
-38,213
-38,213
5,755
-6,097
19,917
82,500
-28,350
-3,317
31,667
share issue
21,677
interest
871
729
144
14
25
150
62
37
29
118
128
491
923
705
258
cash flow from financing
-300,975
-980,257
-105,729
997
503,979
190,697
-188,595
96,243
3,556,554
-5,979
20,045
82,991
-27,427
-2,612
53,602
cash and cash equivalents
cash
12,936
-14,057
9,883
376
-22,188
32,197
-16,967
11,830
6,416
-42,106
38,366
-183,793
11,259
75,738
103,167
overdraft
change in cash
12,936
-14,057
9,883
376
-22,188
32,197
-16,967
11,830
6,416
-42,106
38,366
-183,793
11,259
75,738
103,167
a. e. lenton (estates) 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. e. lenton (estates) limited. Get real-time insights into a. e. lenton (estates) limited's credit score, group structure and payment trends.
A. E. Lenton (estates) Limited Competitor Analysis
Perform a competitor analysis for a. e. lenton (estates) limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in PE23 area or any other competitors across 12 key performance metrics.
a. e. lenton (estates) limited Ownership
A. E. LENTON (ESTATES) LIMITED group structure
A. E. Lenton (Estates) Limited has no subsidiary companies.
The largest shareholders in A. E. Lenton (Estates) Limited include A E Lenton (Holdings) Ltd and Heather Burnett.
a e lenton (holdings) ltd
88.37%
heather burnett
5.81%
marlene shooter
5.81%
a e lenton (holdings) ltd & a e lenton ltd
0.01%
a. e. lenton (estates) limited directors
A. E. Lenton (Estates) Limited currently has 2 directors.
The longest serving directors include
Mr Graham Shooter (Oct 1991) and
Mr Oliver Shooter (Nov 2004).
a. e. lenton (estates) 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 13 charges/mortgages relating to a. e. lenton (estates) limited. Currently there are 13 open charges and 0 have been satisfied in the past.
a. e. lenton (estates) 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 A. E. LENTON (ESTATES) LIMITED. This can take several minutes, an email will notify you when this has completed.
a. e. lenton (estates) limitedCompanies House Filings - See Documents
