the estate office, mitchells, weeford road, sutton coldfield, B75 6NA
Website
-
a.e. franklin limitedEstimated Valuation
£48.9k
Pomanda estimates the enterprise value of A.E. FRANKLIN LIMITED at £48.9k based on a Turnover of £42.3k and 1.16x industry multiple (adjusted for size and gross margin).
a.e. franklin limitedEstimated Valuation
£69.5k
Pomanda estimates the enterprise value of A.E. FRANKLIN LIMITED at £69.5k based on an EBITDA of £15.8k and a 4.39x industry multiple (adjusted for size and gross margin).
a.e. franklin limitedEstimated Valuation
£1.3m
Pomanda estimates the enterprise value of A.E. FRANKLIN LIMITED at £1.3m based on Net Assets of £648.7k and 2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A.e. Franklin LimitedOverview
A.e. Franklin Limited is a live company located in sutton coldfield, B75 6NA with a Companies House number of 00564529. It operates in the mixed farming sector, SIC Code 01500. Founded in April 1956, it's largest shareholder is
r.e. mitchell
with a 54.2% stake. A.e. Franklin Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£42.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded A.E. Franklin Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £42.3k, make it smaller than the average company (£1.2m)
£42.3k - A.e. Franklin Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -65%, show it is growing at a slower rate (11%)
-65% - A.e. Franklin Limited
11% - Industry AVG
Production
with a gross margin of 47.3%, this company has a comparable cost of product (47.3%)
47.3% - A.e. Franklin Limited
47.3% - Industry AVG
Profitability
an operating margin of 35.5% make it more profitable than the average company (10.5%)
35.5% - A.e. Franklin Limited
10.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (23)
1 - A.e. Franklin Limited
23 - Industry AVG
Pay Structure
on an average salary of £25.4k, the company has an equivalent pay structure (£25.4k)
£25.4k - A.e. Franklin Limited
£25.4k - Industry AVG
Efficiency
resulting in sales per employee of £42.3k, this is less efficient (£113.5k)
£42.3k - A.e. Franklin Limited
£113.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - A.e. Franklin Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (39 days)
3 days - A.e. Franklin Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 13 days, this is less than average (83 days)
13 days - A.e. Franklin Limited
83 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (17 weeks)
0 weeks - A.e. Franklin Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 41.6%, this is a lower level of debt than the average (58.2%)
41.6% - A.e. Franklin Limited
58.2% - Industry AVG
A.E. FRANKLIN LIMITED financials
EXPORT
A.E. Franklin Limited's latest turnover from June 2024 is estimated at £42.3 thousand and the company has net assets of £648.7 thousand. According to their latest financial statements, A.E. Franklin Limited has 1 employee and maintains cash reserves of £4.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
42,252
62,146
113,540
993,576
1,164,173
826,743
1,427,341
781,451
972,108
806,710
618,990
510,300
466,138
407,939
363,289
Other Income Or Grants
Cost Of Sales
22,285
32,288
58,770
523,746
601,839
434,786
746,204
413,419
498,318
432,901
340,000
280,117
246,554
216,685
186,970
Gross Profit
19,967
29,857
54,770
469,830
562,333
391,957
681,137
368,032
473,790
373,808
278,990
230,183
219,584
191,254
176,319
Admin Expenses
4,977
3,853
626,465
450,505
569,525
379,289
665,128
354,276
-265,707
383,146
250,683
186,650
191,775
153,640
209,240
Operating Profit
14,990
26,004
-571,695
19,325
-7,192
12,668
16,009
13,756
739,497
-9,338
28,307
43,533
27,809
37,614
-32,921
Interest Payable
10,301
11,567
4,066
7,105
15,665
18,015
19,766
21,471
11,160
Interest Receivable
361
454
56
1
1
Pre-Tax Profit
5,051
14,891
-575,705
19,325
-7,192
12,668
16,009
13,756
739,498
-16,443
12,642
25,518
8,043
16,145
-44,081
Tax
-1,263
-3,723
-3,672
-2,407
-3,042
-2,614
-147,899
-2,655
-5,869
-1,930
-4,198
Profit After Tax
3,788
11,168
-575,705
15,653
-7,192
10,261
12,967
11,142
591,598
-16,443
9,987
19,649
6,113
11,947
-44,081
Dividends Paid
Retained Profit
3,788
11,168
-575,705
15,653
-7,192
10,261
12,967
11,142
591,598
-16,443
9,987
19,649
6,113
11,947
-44,081
Employee Costs
25,375
23,652
45,556
42,360
42,168
214,337
375,464
200,885
245,778
209,157
141,712
119,091
117,803
96,543
96,652
Number Of Employees
1
1
2
2
2
10
18
10
12
10
7
6
6
5
5
EBITDA*
15,828
27,122
-570,343
19,325
-7,192
12,668
16,009
13,756
739,497
-8,616
29,270
44,817
29,520
39,896
-29,879
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
1,104,428
1,105,266
1,106,384
1,107,736
1,109,174
1,111,458
1,076,356
1,055,660
1,056,066
1,056,607
1,057,329
1,058,292
1,059,576
1,061,287
1,063,569
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,104,428
1,105,266
1,106,384
1,107,736
1,109,174
1,111,458
1,076,356
1,055,660
1,056,066
1,056,607
1,057,329
1,058,292
1,059,576
1,061,287
1,063,569
Stock & work in progress
825
785
1,500
7,000
7,000
7,000
7,000
7,000
7,000
Trade Debtors
57,662
61,092
7,000
62,245
11,418
25,452
Group Debtors
Misc Debtors
387
462
318
Cash
4,590
9,153
8,987
10
5
356
175
misc current assets
total current assets
5,802
10,400
10,805
57,662
61,092
7,000
62,245
11,418
25,452
7,010
7,000
7,005
7,000
7,356
7,175
total assets
1,110,230
1,115,666
1,117,189
1,165,398
1,170,266
1,118,458
1,138,601
1,067,078
1,081,518
1,063,617
1,064,329
1,065,297
1,066,576
1,068,643
1,070,744
Bank overdraft
Bank loan
Trade Creditors
226
424,463
461,224
417,825
421,537
410,689
412,297
355,445
254,236
220,432
213,816
195,660
183,587
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
376,314
372,616
371,263
total current liabilities
376,540
372,616
371,263
424,463
461,224
417,825
421,537
410,689
412,297
355,445
254,236
220,432
213,816
195,660
183,587
loans
84,986
98,134
112,178
218,626
263,385
290,929
317,265
343,386
hp & lease commitments
Accruals and Deferred Income
other liabilities
119,334
103,094
87,493
114,185
66,477
90,451
133,148
provisions
total long term liabilities
84,986
98,134
112,178
119,334
103,094
87,493
114,185
66,477
90,451
133,148
218,626
263,385
290,929
317,265
343,386
total liabilities
461,526
470,750
483,441
543,797
564,318
505,318
535,722
477,166
502,748
488,593
472,862
483,817
504,745
512,925
526,973
net assets
648,704
644,916
633,748
621,601
605,948
613,140
602,879
589,912
578,770
575,024
591,467
581,480
561,831
555,718
543,771
total shareholders funds
648,704
644,916
633,748
621,601
605,948
613,140
602,879
589,912
578,770
575,024
591,467
581,480
561,831
555,718
543,771
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
14,990
26,004
-571,695
19,325
-7,192
12,668
16,009
13,756
739,497
-9,338
28,307
43,533
27,809
37,614
-32,921
Depreciation
838
1,118
1,352
722
963
1,284
1,711
2,282
3,042
Amortisation
Tax
-1,263
-3,723
-3,672
-2,407
-3,042
-2,614
-147,899
-2,655
-5,869
-1,930
-4,198
Stock
40
-715
1,500
-7,000
7,000
Debtors
-75
144
-57,344
-3,430
54,092
-55,245
50,827
-14,034
25,452
Creditors
226
-424,463
-36,761
43,399
-3,712
10,848
-1,608
56,852
101,209
33,804
6,616
18,156
12,073
183,587
Accruals and Deferred Income
3,698
1,353
371,263
Deferred Taxes & Provisions
Cash flow from operations
18,524
25,323
-567,699
-17,678
-17,885
61,794
-27,012
23,568
629,998
92,593
60,419
45,564
45,746
47,771
146,708
Investing Activities
capital expenditure
1,438
2,284
-35,102
-20,696
406
541
-1,066,611
Change in Investments
cash flow from investments
1,438
2,284
-35,102
-20,696
406
541
-1,066,611
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-13,148
-14,044
112,178
-218,626
-44,759
-27,544
-26,336
-26,121
343,386
Hire Purchase and Lease Commitments
other long term liabilities
-119,334
16,240
15,601
-26,692
47,708
-23,974
-42,697
133,148
share issue
587,852
-587,852
587,852
interest
-9,940
-11,113
-4,010
-7,105
-15,665
-18,015
-19,765
-21,470
-11,160
cash flow from financing
-23,088
-25,157
576,686
16,240
15,601
-26,692
47,708
-23,974
-630,549
-92,583
-60,424
-45,559
-46,101
-47,591
920,078
cash and cash equivalents
cash
-4,563
166
8,987
-10
10
-5
5
-356
181
175
overdraft
change in cash
-4,563
166
8,987
-10
10
-5
5
-356
181
175
a.e. franklin 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. franklin limited. Get real-time insights into a.e. franklin limited's credit score, group structure and payment trends.
Perform a competitor analysis for a.e. franklin limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in B75 area or any other competitors across 12 key performance metrics.
a.e. franklin limited Ownership
A.E. FRANKLIN LIMITED group structure
A.E. Franklin Limited has no subsidiary companies.
Ultimate parent company
A.E. FRANKLIN LIMITED
00564529
A.E. FRANKLIN LIMITED Shareholders
The largest shareholders in A.E. Franklin Limited include R.E. Mitchell and Peter R. Mitchell.
r.e. mitchell
54.17%
peter r. mitchell
45.83%
a.e. franklin limited directors
A.E. Franklin Limited currently has 2 directors.
The longest serving directors include
Mr Robert Mitchell (Aug 1980) and
Mr Robert Mitchell (Jul 2001).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
47190 - Other retail sale in non-specialised stores
incorporation date
April 1956
age
69
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
the estate office, mitchells, weeford road, sutton coldfield, B75 6NA
Bank
-
Legal Advisor
-
a.e. franklin 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 5 charges/mortgages relating to a.e. franklin limited. Currently there are 3 open charges and 2 have been satisfied in the past.
a.e. franklin 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. FRANKLIN LIMITED. This can take several minutes, an email will notify you when this has completed.
a.e. franklin limitedCompanies House Filings - See Documents
