pig improvement company uk limitedEstimated Valuation
£48m
Pomanda estimates the enterprise value of PIG IMPROVEMENT COMPANY UK LIMITED at £48m based on a Turnover of £50.8m and 0.94x industry multiple (adjusted for size and gross margin).
pig improvement company uk limitedEstimated Valuation
£196.7m
Pomanda estimates the enterprise value of PIG IMPROVEMENT COMPANY UK LIMITED at £196.7m based on an EBITDA of £24.5m and a 8.02x industry multiple (adjusted for size and gross margin).
pig improvement company uk limitedEstimated Valuation
£49.6m
Pomanda estimates the enterprise value of PIG IMPROVEMENT COMPANY UK LIMITED at £49.6m based on Net Assets of £34.4m and 1.44x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pig Improvement Company Uk LimitedOverview
Pig Improvement Company Uk Limited is a live company located in hampshire, RG21 4DZ with a Companies House number of 00716304. It operates in the raising of swine/pigs sector, SIC Code 01460. Founded in February 1962, it's largest shareholder is
pic fyfield ltd
with a 100% stake. Pig Improvement Company Uk Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£50.8m with
declining
growth in recent years.
Pomanda's financial health check has awarded Pig Improvement Company Uk Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
0 Regular
7 Weak
Size
annual sales of £50.8m, make it larger than the average company (£23.7m)
£50.8m - Pig Improvement Company Uk Limited
£23.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (12.2%)
-2% - Pig Improvement Company Uk Limited
12.2% - Industry AVG
Production
with a gross margin of 14.9%, this company has a higher cost of product (23.7%)
14.9% - Pig Improvement Company Uk Limited
23.7% - Industry AVG
Profitability
an operating margin of 44.5% make it more profitable than the average company (10.1%)
44.5% - Pig Improvement Company Uk Limited
10.1% - Industry AVG
Employees
with 11 employees, this is below the industry average (37)
11 - Pig Improvement Company Uk Limited
37 - Industry AVG
Pay Structure
on an average salary of £158.7k, the company has a higher pay structure (£39.8k)
£158.7k - Pig Improvement Company Uk Limited
£39.8k - Industry AVG
Efficiency
resulting in sales per employee of £4.6m, this is more efficient (£613.4k)
£4.6m - Pig Improvement Company Uk Limited
£613.4k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is later than average (15 days)
21 days - Pig Improvement Company Uk Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (36 days)
9 days - Pig Improvement Company Uk Limited
36 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (96 days)
1 days - Pig Improvement Company Uk Limited
96 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 3 weeks, this is less cash available to meet short term requirements (8 weeks)
3 weeks - Pig Improvement Company Uk Limited
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 20.5%, this is a lower level of debt than the average (49.2%)
20.5% - Pig Improvement Company Uk Limited
49.2% - Industry AVG
PIG IMPROVEMENT COMPANY UK LIMITED financials
EXPORT
Pig Improvement Company Uk Limited's latest turnover from June 2024 is £50.8 million and the company has net assets of £34.4 million. According to their latest financial statements, Pig Improvement Company Uk Limited has 11 employees and maintains cash reserves of £554 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
50,815,000
49,079,000
45,588,000
54,352,000
51,171,000
43,109,000
34,245,000
31,218,000
26,521,000
23,549,000
27,103,000
24,850,000
26,038,000
21,782,000
18,913,000
Other Income Or Grants
Cost Of Sales
43,250,112
45,390,470
42,200,136
47,075,518
44,539,912
39,024,379
28,257,838
27,093,331
22,765,684
20,125,677
22,753,155
21,377,588
22,038,187
19,050,540
16,032,426
Gross Profit
7,564,888
3,688,530
3,387,864
7,276,482
6,631,088
4,084,621
5,987,162
4,124,669
3,755,316
3,423,323
4,349,845
3,472,412
3,999,813
2,731,460
2,880,574
Admin Expenses
-15,050,112
-16,757,470
-16,089,136
-12,651,518
-13,963,912
-14,724,379
-10,075,838
-9,296,331
-6,728,684
-4,044,677
-3,563,155
-2,394,588
-3,633,187
-3,368,540
-3,097,426
Operating Profit
22,615,000
20,446,000
19,477,000
19,928,000
20,595,000
18,809,000
16,063,000
13,421,000
10,484,000
7,468,000
7,913,000
5,867,000
7,633,000
6,100,000
5,978,000
Interest Payable
37,000
101,000
6,000
298,000
906,000
500,000
342,000
1,154,000
422,000
396,000
535,000
92,000
247,000
202,000
102,000
Interest Receivable
391,000
764,000
464,000
272,000
995,000
370,000
261,000
322,000
453,000
459,000
538,000
86,000
Pre-Tax Profit
23,959,000
20,429,000
19,528,000
21,718,000
20,493,000
8,740,000
14,811,000
13,338,000
11,072,000
7,359,000
7,736,000
6,129,000
7,532,000
5,993,000
5,708,000
Tax
-5,681,000
-4,509,000
-3,701,000
-3,863,000
-3,709,000
-3,519,000
-2,974,000
-2,775,000
-2,225,000
-1,177,000
-1,840,000
-1,429,000
-2,305,000
-1,728,000
-770,000
Profit After Tax
18,278,000
15,920,000
15,827,000
17,855,000
16,784,000
5,221,000
11,837,000
10,563,000
8,847,000
6,182,000
5,896,000
4,700,000
5,227,000
4,265,000
4,938,000
Dividends Paid
30,000,000
15,000,000
18,000,000
12,000,000
16,000,000
8,000,000
5,000,000
11,984,000
Retained Profit
-11,722,000
920,000
-2,173,000
5,855,000
784,000
-2,779,000
11,837,000
5,563,000
8,847,000
-3,818,000
5,896,000
4,700,000
5,227,000
4,265,000
-7,046,000
Employee Costs
1,746,000
1,412,000
1,285,000
1,783,000
2,205,000
2,067,000
2,162,000
2,829,000
3,285,000
2,675,000
3,624,000
4,050,000
3,939,000
3,630,000
3,726,000
Number Of Employees
11
13
12
13
14
13
12
28
41
49
57
60
65
58
59
EBITDA*
24,534,000
22,367,000
21,395,000
21,843,000
22,574,000
20,719,000
16,466,000
14,040,000
11,220,000
8,120,000
8,522,000
5,992,000
7,990,000
6,597,000
6,531,000
* 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
31,000
38,000
55,000
30,000
38,000
44,000
26,000
41,000
714,000
855,000
887,000
727,000
762,000
721,000
579,000
Intangible Assets
9,551,000
11,459,000
13,363,000
15,266,000
17,169,000
19,077,000
5,826,000
6,027,000
6,354,000
6,721,000
7,087,000
155,000
Investments & Other
20,907,000
22,957,000
26,620,000
31,959,000
25,283,000
27,954,000
28,670,000
31,300,000
14,577,000
11,742,000
10,847,000
2,096,000
2,076,000
415,000
594,000
Debtors (Due After 1 year)
Total Fixed Assets
30,489,000
34,454,000
40,038,000
47,255,000
42,490,000
47,075,000
34,522,000
37,368,000
21,645,000
19,318,000
18,821,000
2,823,000
2,838,000
1,136,000
1,328,000
Stock & work in progress
194,000
200,000
232,000
210,000
245,000
288,000
219,000
203,000
319,000
347,000
245,000
180,000
187,000
219,000
191,000
Trade Debtors
3,019,000
4,471,000
4,166,000
2,899,000
2,795,000
3,602,000
2,554,000
1,827,000
1,351,000
1,300,000
2,547,000
2,001,000
1,656,000
1,610,000
1,160,000
Group Debtors
4,514,000
9,039,000
3,615,000
5,379,000
7,114,000
3,706,000
14,674,000
553,000
8,521,000
1,689,000
2,967,000
14,692,000
11,579,000
11,096,000
10,454,000
Misc Debtors
4,548,000
3,694,000
4,006,000
3,413,000
2,960,000
550,000
2,244,000
1,488,000
860,000
738,000
1,501,000
1,315,000
820,000
1,254,000
1,175,000
Cash
554,000
645,000
676,000
1,579,000
859,000
1,065,000
556,000
806,000
663,000
660,000
812,000
530,000
469,000
1,682,000
374,000
misc current assets
total current assets
12,829,000
18,049,000
12,695,000
13,480,000
13,973,000
9,211,000
20,247,000
4,877,000
11,714,000
4,734,000
8,072,000
18,718,000
14,711,000
15,861,000
13,354,000
total assets
43,318,000
52,503,000
52,733,000
60,735,000
56,463,000
56,286,000
54,769,000
42,245,000
33,359,000
24,052,000
26,893,000
21,541,000
17,549,000
16,997,000
14,682,000
Bank overdraft
Bank loan
Trade Creditors
1,170,000
1,563,000
734,000
427,000
575,000
1,264,000
750,000
860,000
382,000
405,000
951,000
458,000
419,000
278,000
402,000
Group/Directors Accounts
2,666,000
870,000
2,250,000
2,086,000
2,561,000
2,373,000
1,810,000
1,888,000
2,930,000
2,989,000
2,665,000
1,034,000
2,769,000
2,216,000
5,558,000
other short term finances
514,000
7,105,000
1,344,000
1,769,000
659,000
493,000
hp & lease commitments
other current liabilities
5,048,000
3,656,000
3,611,000
3,297,000
4,057,000
3,263,000
3,730,000
2,216,000
2,118,000
1,955,000
1,915,000
2,909,000
1,565,000
2,770,000
1,267,000
total current liabilities
8,884,000
6,089,000
6,595,000
6,324,000
14,298,000
8,244,000
8,059,000
5,623,000
5,923,000
5,349,000
5,531,000
4,401,000
4,753,000
5,264,000
7,227,000
loans
1,674,000
2,030,000
2,017,000
2,004,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
1,427,000
6,474,000
2,212,000
3,731,000
total long term liabilities
139,000
1,734,000
736,000
7,293,000
3,260,000
5,259,000
1,263,000
972,000
1,674,000
2,030,000
2,017,000
2,004,000
total liabilities
8,884,000
6,089,000
6,734,000
8,058,000
15,034,000
15,537,000
11,319,000
10,882,000
7,186,000
6,321,000
5,531,000
6,075,000
6,783,000
7,281,000
9,231,000
net assets
34,434,000
46,414,000
45,999,000
52,677,000
41,429,000
40,749,000
43,450,000
31,363,000
26,173,000
17,731,000
21,362,000
15,466,000
10,766,000
9,716,000
5,451,000
total shareholders funds
34,434,000
46,414,000
45,999,000
52,677,000
41,429,000
40,749,000
43,450,000
31,363,000
26,173,000
17,731,000
21,362,000
15,466,000
10,766,000
9,716,000
5,451,000
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
22,615,000
20,446,000
19,477,000
19,928,000
20,595,000
18,809,000
16,063,000
13,421,000
10,484,000
7,468,000
7,913,000
5,867,000
7,633,000
6,100,000
5,978,000
Depreciation
10,000
17,000
15,000
12,000
90,000
15,000
14,000
292,000
369,000
286,000
301,000
125,000
357,000
342,000
321,000
Amortisation
1,909,000
1,904,000
1,903,000
1,903,000
1,889,000
1,895,000
389,000
327,000
367,000
366,000
308,000
155,000
232,000
Tax
-5,681,000
-4,509,000
-3,701,000
-3,863,000
-3,709,000
-3,519,000
-2,974,000
-2,775,000
-2,225,000
-1,177,000
-1,840,000
-1,429,000
-2,305,000
-1,728,000
-770,000
Stock
-6,000
-32,000
22,000
-35,000
-43,000
69,000
16,000
-116,000
-28,000
102,000
65,000
-7,000
-32,000
28,000
191,000
Debtors
-5,123,000
5,417,000
96,000
-1,178,000
5,011,000
-11,614,000
15,604,000
-6,864,000
7,005,000
-3,288,000
-10,993,000
3,953,000
95,000
1,171,000
12,789,000
Creditors
-393,000
829,000
307,000
-148,000
-689,000
514,000
-110,000
478,000
-23,000
-546,000
493,000
39,000
141,000
-124,000
402,000
Accruals and Deferred Income
1,392,000
45,000
314,000
-760,000
794,000
-467,000
1,514,000
98,000
163,000
40,000
-994,000
1,344,000
-1,205,000
1,503,000
1,267,000
Deferred Taxes & Provisions
-1,427,000
1,427,000
-6,474,000
4,262,000
-1,519,000
3,731,000
Cash flow from operations
24,981,000
13,347,000
16,770,000
19,712,000
7,528,000
33,054,000
-2,243,000
22,552,000
2,158,000
9,623,000
17,109,000
2,000,000
4,558,000
5,049,000
-5,550,000
Investing Activities
capital expenditure
-4,000
-40,000
-4,000
-65,000
-15,179,000
-187,000
381,000
-228,000
-254,000
-7,856,000
-90,000
-398,000
-484,000
-1,287,000
Change in Investments
-2,050,000
-3,663,000
-5,339,000
6,676,000
-2,671,000
-716,000
-2,630,000
16,723,000
2,835,000
895,000
8,751,000
20,000
1,661,000
-179,000
594,000
cash flow from investments
2,046,000
3,663,000
5,299,000
-6,680,000
2,606,000
-14,463,000
2,443,000
-16,342,000
-3,063,000
-1,149,000
-16,607,000
-110,000
-2,059,000
-305,000
-1,881,000
Financing Activities
Bank loans
Group/Directors Accounts
1,796,000
-1,380,000
164,000
-475,000
188,000
563,000
-78,000
-1,042,000
-59,000
324,000
1,631,000
-1,735,000
553,000
-3,342,000
5,558,000
Other Short Term Loans
-514,000
-6,591,000
5,761,000
-425,000
1,110,000
166,000
493,000
Long term loans
-1,674,000
-356,000
13,000
13,000
2,004,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-258,000
-505,000
-4,505,000
5,393,000
-104,000
78,000
250,000
-373,000
-405,000
187,000
-4,177,000
12,497,000
interest
-37,000
-101,000
-6,000
93,000
-142,000
-36,000
-70,000
-159,000
-52,000
-135,000
-213,000
361,000
212,000
336,000
-16,000
cash flow from financing
1,501,000
-1,986,000
-4,861,000
-1,580,000
5,703,000
180,000
1,212,000
-1,408,000
-23,000
376,000
-256,000
-1,730,000
-3,399,000
-2,993,000
20,043,000
cash and cash equivalents
cash
-91,000
-31,000
-903,000
720,000
-206,000
509,000
-250,000
143,000
3,000
-152,000
282,000
61,000
-1,213,000
1,308,000
374,000
overdraft
change in cash
-91,000
-31,000
-903,000
720,000
-206,000
509,000
-250,000
143,000
3,000
-152,000
282,000
61,000
-1,213,000
1,308,000
374,000
pig improvement company uk 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 pig improvement company uk limited. Get real-time insights into pig improvement company uk limited's credit score, group structure and payment trends.
Pig Improvement Company Uk Limited Competitor Analysis
Perform a competitor analysis for pig improvement company uk limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other large companies, companies in RG21 area or any other competitors across 12 key performance metrics.
pig improvement company uk limited Ownership
PIG IMPROVEMENT COMPANY UK LIMITED group structure
Pig Improvement Company Uk Limited has no subsidiary companies.
The sole shareholder of Pig Improvement Company Uk Limited is Pic Fyfield Ltd.
pic fyfield ltd
100%
pig improvement company uk limited directors
Pig Improvement Company Uk Limited currently has 4 directors.
The longest serving directors include
Mr Denis Noonan (May 2010) and
Mr Jurgen Kramer (Apr 2016).
pig improvement company limited(the) (November 1992)
pig improvement company limited (September 1982)
accountant
-
auditor
-
address
matrix house basing view, basingstoke, hampshire, RG21 4DZ
Bank
BARCLAYS BANK PLC
Legal Advisor
MORGAN COLE
pig improvement company uk 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 4 charges/mortgages relating to pig improvement company uk limited. Currently there are 0 open charges and 4 have been satisfied in the past.
pig improvement company uk 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 PIG IMPROVEMENT COMPANY UK LIMITED. This can take several minutes, an email will notify you when this has completed.
pig improvement company uk limitedCompanies House Filings - See Documents
