Dinton & Baverstock Manor Farms Limited

POWER SEARCH PRICING

SOLUTIONS

dinton & baverstock manor farms limited Company Information

Company Number

00587311

Next Accounts

Dec 2025

Directors

Stephen Combes

Sandra Combes

View All

Shareholders

stephen combes

Group Structure

View All

Industry

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

Registered Address

25 st thomas street, winchester, hants, SO23 9HJ

Website

dinton & baverstock manor farms limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of DINTON & BAVERSTOCK MANOR FARMS LIMITED at £1.4m based on Net Assets of £930.4k and 1.5x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dinton & Baverstock Manor Farms Limited is a live company located in hants, SO23 9HJ with a Companies House number of 00587311. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in July 1957, it's largest shareholder is stephen combes with a 100% stake. Dinton & Baverstock Manor Farms Limited is a mature, micro sized company, Pomanda has estimated its turnover at £425.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Dinton & Baverstock Manor Farms Limited a 3.5 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 Rating3.5out of 5

2 Strong

4 Regular

6 Weak

Size

annual sales of £425.4k, make it smaller than the average company (£4.9m)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (7.6%)

EXPORT

Dinton & Baverstock Manor Farms Limited's latest turnover from March 2024 is estimated at £425.4 thousand and the company has net assets of £930.4 thousand. According to their latest financial statements, Dinton & Baverstock Manor Farms Limited has 3 employees and maintains cash reserves of £300.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	425,415	850,554	443,798	434,281	336,564	212,011	223,454	509,989	532,497	604,851	598,093	587,801	674,649	393,370	489,622
Other Income Or Grants
Cost Of Sales	289,925	591,458	310,449	314,214	241,819	146,176	156,890	353,018	367,929	419,057	403,593	379,236	411,609	249,732	311,929
Gross Profit	135,489	259,096	133,349	120,067	94,745	65,835	66,564	156,971	164,569	185,795	194,500	208,564	263,039	143,638	177,693
Admin Expenses	66,731	-208,268	-139,453	-48,267	-77,206	-92,475	42,068	127,237	738,110	99,699	204,686	221,690	251,765	25,032	-409,342
Operating Profit	68,758	467,364	272,802	168,334	171,951	158,310	24,496	29,734	-573,541	86,096	-10,186	-13,126	11,274	118,606	587,035
Interest Payable	45,964	43,537	29,720	27,767	28,642	32,620	30,320	28,186	14,917
Interest Receivable	10,946	4,515	379	42	101	859	555	241	309	119		302	1,518	2,494	1,278
Pre-Tax Profit	33,740	428,341	243,462	140,609	143,410	126,549	-5,269	1,789	-588,148	86,215	-10,186	-12,824	12,792	121,100	588,314
Tax	-8,435	-81,385	-46,258	-26,716	-27,248	-24,044		-358		-18,105			-3,326	-33,908	-164,728
Profit After Tax	25,305	346,956	197,204	113,893	116,162	102,505	-5,269	1,431	-588,148	68,110	-10,186	-12,824	9,466	87,192	423,586
Dividends Paid
Retained Profit	25,305	346,956	197,204	113,893	116,162	102,505	-5,269	1,431	-588,148	68,110	-10,186	-12,824	9,466	87,192	423,586
Employee Costs	110,313	105,083	65,448	31,851	30,437	30,139	29,125	140,480	116,655	145,243	141,118	145,432	162,180	106,615	136,837
Number Of Employees	3	3	2	1	1	1	1	5	4	5	5	5	6	4	5
EBITDA*	167,673	566,237	342,325	237,018	237,997	228,401	90,571	56,019	-546,690	113,442	18,343	15,654	43,838	120,683	588,852

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	1,102,087	1,110,175	901,379	911,702	905,972	959,858	936,739	586,808	595,714	608,453	634,202	632,879	592,088	118,240	110,014
Intangible Assets
Investments & Other	1,759	1,759	1,759	1,759	1,759	1,759	1,759	1,759	1,759	176,759	176,759	106,759	1,759	9,679	9,679
Debtors (Due After 1 year)
Total Fixed Assets	1,103,846	1,111,934	903,138	913,461	907,731	961,617	938,498	588,567	597,473	785,212	810,961	739,638	593,847	127,919	119,693
Stock & work in progress	281,140	477,678	298,906	175,595	217,314	198,232	133,419	126,979	107,189	150,240	133,778	153,693	178,915	151,071	119,526
Trade Debtors	36,164	121,404	52,546	82,025	39,840	24,173	22,377	1,415	2,909	20,134	12,555	12,380	47,114	20,481	10,385
Group Debtors
Misc Debtors	26,028	27,169	14,082	29,852	18,539	13,905	49,481	14,846	81,908	1,433	5,752
Cash	300,136	116,845	95,606	5,465	78,243	124,201	104,939	117,144	76,019	47,638			120,991	486,259	511,396
misc current assets
total current assets	643,468	743,096	461,140	292,937	353,936	360,511	310,216	260,384	268,025	219,445	152,085	166,073	347,020	657,811	641,307
total assets	1,747,314	1,855,030	1,364,278	1,206,398	1,261,667	1,322,128	1,248,714	848,951	865,498	1,004,657	963,046	905,711	940,867	785,730	761,000
Bank overdraft	17,121	16,519	15,855	15,218	14,606	14,075	13,350	11,722	12,436
Bank loan
Trade Creditors	14,714	19,911	8,344	5,148	49,571	5,435	42,567	247,931	262,599	242,050	267,549	273,634	304,324	169,189	231,651
Group/Directors Accounts								808	808			4,504
other short term finances
hp & lease commitments	63,794	78,187	37,327	32,608	30,150	53,182	35,333
other current liabilities	47,130	82,107	138,909	104,856	95,339	89,894	109,665	45,431	35,604
total current liabilities	142,759	196,724	200,435	157,830	189,666	162,586	200,915	305,892	311,447	242,050	267,549	278,138	304,324	169,189	231,651
loans	383,190	400,310	416,828	432,683	447,901	462,506	476,582	431,269	446,535
hp & lease commitments	99,531	163,325	42,393	59,867	36,475	69,073	51,459
Accruals and Deferred Income
other liabilities	50,000	50,000	50,000	100,000	250,000	400,000	400,000	58,663	55,120
provisions	141,451	139,593	96,500	95,100	90,600	97,100	91,400	19,500	20,200	21,500	22,500	14,390	10,536
total long term liabilities	674,172	753,228	605,721	687,650	824,976	1,028,679	1,019,441	509,432	521,855	21,500	22,500	14,390	10,536
total liabilities	816,931	949,952	806,156	845,480	1,014,642	1,191,265	1,220,356	815,324	833,302	263,550	290,049	292,528	314,860	169,189	231,651
net assets	930,383	905,078	558,122	360,918	247,025	130,863	28,358	33,627	32,196	741,107	672,997	613,183	626,007	616,541	529,349
total shareholders funds	930,383	905,078	558,122	360,918	247,025	130,863	28,358	33,627	32,196	741,107	672,997	613,183	626,007	616,541	529,349

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	68,758	467,364	272,802	168,334	171,951	158,310	24,496	29,734	-573,541	86,096	-10,186	-13,126	11,274	118,606	587,035
Depreciation	98,915	98,873	69,523	68,684	66,046	70,091	66,075	26,285	26,851	27,346	28,529	28,780	32,564	2,077	1,817
Amortisation
Tax	-8,435	-81,385	-46,258	-26,716	-27,248	-24,044		-358		-18,105			-3,326	-33,908	-164,728
Stock	-196,538	178,772	123,311	-41,719	19,082	64,813	6,440	19,790	-43,051	16,462	-19,915	-25,222	27,844	31,545	119,526
Debtors	-86,381	81,945	-45,249	53,498	20,301	-33,780	55,597	-68,556	63,250	3,260	5,927	-34,734	26,633	10,096	10,385
Creditors	-5,197	11,567	3,196	-44,423	44,136	-37,132	-205,364	-14,668	20,549	-25,499	-6,085	-30,690	135,135	-62,462	231,651
Accruals and Deferred Income	-34,977	-56,802	34,053	9,517	5,445	-19,771	64,234	9,827	35,604
Deferred Taxes & Provisions	1,858	43,093	1,400	4,500	-6,500	5,700	71,900	-700	-1,300	-1,000	8,110	3,854	10,536
Cash flow from operations	403,841	221,993	256,654	168,117	214,447	122,121	-40,696	98,886	-512,036	49,116	34,356	48,774	131,706	-17,328	525,864
Investing Activities
capital expenditure	-90,827	-307,669	-59,200	-74,414	-12,160	-93,210	-416,006	-17,379	-14,112	-1,597	-29,852	-69,571	-506,412	-10,303	-111,831
Change in Investments									-175,000		70,000	105,000	-7,920		9,679
cash flow from investments	-90,827	-307,669	-59,200	-74,414	-12,160	-93,210	-416,006	-17,379	160,888	-1,597	-99,852	-174,571	-498,492	-10,303	-121,510
Financing Activities
Bank loans
Group/Directors Accounts							-808		808		-4,504	4,504
Other Short Term Loans
Long term loans	-17,120	-16,518	-15,855	-15,218	-14,605	-14,076	45,313	-15,266	446,535
Hire Purchase and Lease Commitments	-78,187	161,792	-12,755	25,850	-55,630	35,463	86,792
other long term liabilities			-50,000	-150,000	-150,000		341,337	3,543	55,120
share issue									-120,763		70,000				105,763
interest	-35,018	-39,022	-29,341	-27,725	-28,541	-31,761	-29,765	-27,945	-14,608	119		302	1,518	2,494	1,278
cash flow from financing	-130,325	106,252	-107,951	-167,093	-248,776	-10,374	442,869	-39,668	367,092	119	65,496	4,806	1,518	2,494	107,041
cash and cash equivalents
cash	183,291	21,239	90,141	-72,778	-45,958	19,262	-12,205	41,125	28,381	47,638		-120,991	-365,268	-25,137	511,396
overdraft	602	664	637	612	531	725	1,628	-714	12,436
change in cash	182,689	20,575	89,504	-73,390	-46,489	18,537	-13,833	41,839	15,945	47,638		-120,991	-365,268	-25,137	511,396

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for dinton & baverstock manor farms limited. Get real-time insights into dinton & baverstock manor 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 dinton & baverstock manor farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in SO23 area or any other competitors across 12 key performance metrics.

DINTON & BAVERSTOCK MANOR FARMS LIMITED group structure

Dinton & Baverstock Manor Farms Limited has no subsidiary companies.

Ultimate parent company

DINTON & BAVERSTOCK MANOR FARMS LIMITED

00587311

DINTON & BAVERSTOCK MANOR FARMS LIMITED Shareholders

stephen combes

100%

Dinton & Baverstock Manor Farms Limited currently has 3 directors. The longest serving directors include Mr Stephen Combes (Dec 1990) and Mrs Sandra Combes (Jun 2019).

officer	country	age	start	end	role
Mr Stephen Combes	United Kingdom	65 years	Dec 1990	-	Director
Mrs Sandra Combes	United Kingdom	61 years	Jun 2019	-	Director
Mr Benjamin Combes	United Kingdom	34 years	Apr 2021	-	Director

P&L

March 2024

turnover

425.4k

-50%

operating profit

68.8k

gross margin

31.9%

+4.55%

turnover

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

Balance Sheet

March 2024

net assets

930.4k

+0.03%

total assets

1.7m

-0.06%

cash

300.1k

+1.57%

net assets

Total assets minus all liabilities

Similar Companies

north & sons limited

e.k. hooper & sons limited

m.j.i. farming limited

n. & a. walker limited

4.5

corkers farm partnership limited

company number

00587311

Type

Private limited with Share Capital

industry

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

incorporation date

July 1957

ultimate parent company

None

previous names

N/A

address

25 st thomas street, winchester, hants, SO23 9HJ

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 dinton & baverstock manor farms limited. Currently there are 2 open charges and 2 have been satisfied in the past.

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 DINTON & BAVERSTOCK MANOR FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.

dinton & baverstock manor farms limited Company Information

dinton & baverstock manor farms limited Estimated Valuation

dinton & baverstock manor farms limited Estimated Valuation

dinton & baverstock manor farms limited Estimated Valuation

Dinton & Baverstock Manor Farms Limited Overview

Dinton & Baverstock Manor Farms Limited Health Check

DINTON & BAVERSTOCK MANOR FARMS LIMITED financials

dinton & baverstock manor farms limited Credit Report and Business Information

Dinton & Baverstock Manor Farms Limited Competitor Analysis

dinton & baverstock manor farms limited Ownership

dinton & baverstock manor farms limited directors

dinton & baverstock manor farms limited company details

dinton & baverstock manor farms limited Charges & Mortgages

dinton & baverstock manor farms limited Capital Raised & Share Issues BETA

dinton & baverstock manor farms limited Companies House Filings - See Documents