james mahon & sons limited Company Information
Company Number
00762931
Website
www.mahonandsons.co.ukRegistered Address
bishopton hill house bishopton, stratford upon avon, warwickshire, CV37 0RG
Industry
Growing of cereals (except rice), leguminous crops and oil seeds
Telephone
01789293061
Next Accounts Due
89 days late
Group Structure
View All
Shareholders
nicholas joseph mahon 33%
mary henrietta mahon 33%
View Alljames mahon & sons limited Estimated Valuation
Pomanda estimates the enterprise value of JAMES MAHON & SONS LIMITED at £324.6k based on a Turnover of £1.5m and 0.21x industry multiple (adjusted for size and gross margin).
james mahon & sons limited Estimated Valuation
Pomanda estimates the enterprise value of JAMES MAHON & SONS LIMITED at £1.3m based on an EBITDA of £846.7k and a 1.5x industry multiple (adjusted for size and gross margin).
james mahon & sons limited Estimated Valuation
Pomanda estimates the enterprise value of JAMES MAHON & SONS LIMITED at £2.1m based on Net Assets of £2.6m and 0.81x industry multiple (adjusted for liquidity).
James Mahon & Sons Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
James Mahon & Sons Limited Overview
James Mahon & Sons Limited is a live company located in warwickshire, CV37 0RG with a Companies House number of 00762931. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in May 1963, it's largest shareholder is nicholas joseph mahon with a 33% stake. James Mahon & Sons Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.5m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
James Mahon & Sons Limited Health Check
Pomanda's financial health check has awarded James Mahon & Sons Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
5 Weak
Size
annual sales of £1.5m, make it smaller than the average company (£3.9m)
- James Mahon & Sons Limited
£3.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (1.5%)
- James Mahon & Sons Limited
1.5% - Industry AVG
Production
with a gross margin of 15.5%, this company has a higher cost of product (30.2%)
- James Mahon & Sons Limited
30.2% - Industry AVG
Profitability
an operating margin of 46.7% make it more profitable than the average company (9.4%)
- James Mahon & Sons Limited
9.4% - Industry AVG
Employees
with 4 employees, this is below the industry average (34)
4 - James Mahon & Sons Limited
34 - Industry AVG
Pay Structure
on an average salary of £33.8k, the company has an equivalent pay structure (£33.8k)
- James Mahon & Sons Limited
£33.8k - Industry AVG
Efficiency
resulting in sales per employee of £381.6k, this is more efficient (£152.4k)
- James Mahon & Sons Limited
£152.4k - Industry AVG
Debtor Days
it gets paid by customers after 141 days, this is later than average (34 days)
- James Mahon & Sons Limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 123 days, this is slower than average (51 days)
- James Mahon & Sons Limited
51 days - Industry AVG
Stock Days
it holds stock equivalent to 92 days, this is in line with average (95 days)
- James Mahon & Sons Limited
95 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (19 weeks)
7 weeks - James Mahon & Sons Limited
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 27.9%, this is a lower level of debt than the average (42.9%)
27.9% - James Mahon & Sons Limited
42.9% - Industry AVG
james mahon & sons limited Credit Report and Business Information
James Mahon & Sons Limited Competitor Analysis
Perform a competitor analysis for james mahon & sons limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
james mahon & sons limited Ownership
JAMES MAHON & SONS LIMITED group structure
James Mahon & Sons Limited has no subsidiary companies.
Ultimate parent company
JAMES MAHON & SONS LIMITED
00762931
james mahon & sons limited directors
James Mahon & Sons Limited currently has 3 directors. The longest serving directors include Mr Thomas Mahon (Aug 2002) and Mr Ryan Mahon (May 2017).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Thomas Mahon | 57 years | Aug 2002 | - | Director | |
Mr Ryan Mahon | United Kingdom | 36 years | May 2017 | - | Director |
Mr Leo Mahon | United Kingdom | 30 years | May 2017 | - | Director |
JAMES MAHON & SONS LIMITED financials
James Mahon & Sons Limited's latest turnover from March 2022 is estimated at £1.5 million and the company has net assets of £2.6 million. According to their latest financial statements, James Mahon & Sons Limited has 4 employees and maintains cash reserves of £67 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
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 | |||||||||||||
Other Income Or Grants | |||||||||||||
Cost Of Sales | |||||||||||||
Gross Profit | |||||||||||||
Admin Expenses | |||||||||||||
Operating Profit | |||||||||||||
Interest Payable | |||||||||||||
Interest Receivable | |||||||||||||
Pre-Tax Profit | |||||||||||||
Tax | |||||||||||||
Profit After Tax | |||||||||||||
Dividends Paid | |||||||||||||
Retained Profit | |||||||||||||
Employee Costs | |||||||||||||
Number Of Employees | 4 | 4 | 4 | 4 | 4 | 6 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
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 | 2,592,395 | 2,256,240 | 2,210,295 | 2,233,340 | 2,200,947 | 2,235,451 | 2,305,132 | 2,212,875 | 2,322,937 | 2,180,787 | 2,103,729 | 1,961,480 | 1,930,655 |
Intangible Assets | 447 | 447 | 447 | 447 | 447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 447 | 447 | 447 | 447 | 447 | 447 | 428 | 428 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 2,592,842 | 2,256,687 | 2,210,742 | 2,233,787 | 2,201,394 | 2,235,898 | 2,305,579 | 2,213,322 | 2,323,384 | 2,181,234 | 2,104,176 | 1,961,908 | 1,931,083 |
Stock & work in progress | 327,632 | 218,911 | 217,240 | 243,971 | 184,967 | 188,468 | 192,341 | 227,564 | 238,781 | 210,183 | 242,871 | 260,325 | 271,719 |
Trade Debtors | 589,912 | 234,547 | 356,654 | 282,832 | 271,081 | 300,135 | 18,681 | 463,979 | 248,288 | 356,174 | 379,804 | 465,997 | 266,227 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 1,977 | 11,617 | 1,817 | 0 | 0 | 10,551 | 271,606 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 67,018 | 192,637 | 78,213 | 127,369 | 100,062 | 99,715 | 38,280 | 119,789 | 254,157 | 255,994 | 10,499 | 398 | 157,633 |
misc current assets | 0 | 0 | 0 | 1,847 | 1,874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 986,539 | 657,712 | 653,924 | 656,019 | 557,984 | 598,869 | 520,908 | 811,332 | 741,226 | 822,351 | 633,174 | 726,720 | 695,579 |
total assets | 3,579,381 | 2,914,399 | 2,864,666 | 2,889,806 | 2,759,378 | 2,834,767 | 2,826,487 | 3,024,654 | 3,064,610 | 3,003,585 | 2,737,350 | 2,688,628 | 2,626,662 |
Bank overdraft | 0 | 17,751 | 0 | 0 | 0 | 42,850 | 12,362 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 436,644 | 12,737 | 515,970 | 602,355 | 792,144 | 82,979 | 264,868 | 443,502 | 471,631 | 447,629 | 237,106 | 596,976 | 578,842 |
Group/Directors Accounts | 0 | 67,614 | 0 | 0 | 0 | 224,204 | 222,325 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 366,147 | 0 | 0 | 0 | 29,347 | 11,208 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 436,644 | 464,249 | 515,970 | 602,355 | 792,144 | 379,380 | 510,763 | 443,502 | 471,631 | 447,629 | 237,106 | 596,976 | 578,842 |
loans | 0 | 375,000 | 0 | 0 | 0 | 502,674 | 515,780 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 2,885 | 0 | 2,535 | 2,680 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 455,500 | 0 | 384,401 | 394,000 | 175,000 | 103,509 | 0 | 528,097 | 539,701 | 461,803 | 388,462 | 73,323 | 79,117 |
provisions | 101,955 | 59,889 | 74,032 | 77,653 | 74,257 | 81,099 | 84,249 | 65,789 | 82,085 | 60,971 | 55,411 | 44,857 | 34,597 |
total long term liabilities | 560,340 | 434,889 | 460,968 | 474,333 | 252,257 | 687,282 | 600,029 | 593,886 | 621,786 | 522,774 | 443,873 | 118,180 | 113,714 |
total liabilities | 996,984 | 899,138 | 976,938 | 1,076,688 | 1,044,401 | 1,066,662 | 1,110,792 | 1,037,388 | 1,093,417 | 970,403 | 680,979 | 715,156 | 692,556 |
net assets | 2,582,397 | 2,015,261 | 1,887,728 | 1,813,118 | 1,714,977 | 1,768,105 | 1,715,695 | 1,987,266 | 1,971,193 | 2,033,182 | 2,056,371 | 1,973,472 | 1,934,106 |
total shareholders funds | 2,582,397 | 2,015,261 | 1,887,728 | 1,813,118 | 1,714,977 | 1,768,105 | 1,715,695 | 1,987,266 | 1,971,193 | 2,033,182 | 2,056,371 | 1,973,472 | 1,934,106 |
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 | |||||||||||||
Depreciation | 134,258 | 78,976 | 97,310 | 102,468 | 107,850 | 116,640 | 134,102 | 110,983 | 138,499 | 102,963 | 83,706 | 74,336 | 66,475 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | |||||||||||||
Stock | 108,721 | 1,671 | -26,731 | 59,004 | -3,501 | -3,873 | -35,223 | -11,217 | 28,598 | -32,688 | -17,454 | -11,394 | 271,719 |
Debtors | 345,725 | -112,307 | 75,639 | 11,751 | -39,605 | 20,399 | -173,692 | 215,691 | -107,886 | -23,630 | -86,193 | 199,770 | 266,227 |
Creditors | 423,907 | -503,233 | -86,385 | -189,789 | 709,165 | -181,889 | -178,634 | -28,129 | 24,002 | 210,523 | -359,870 | 18,134 | 578,842 |
Accruals and Deferred Income | -363,262 | 363,612 | -145 | -320 | -26,347 | 18,139 | 11,208 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 42,066 | -14,143 | -3,621 | 3,396 | -6,842 | -3,150 | 18,460 | -16,296 | 21,114 | 5,560 | 10,554 | 10,260 | 34,597 |
Cash flow from operations | |||||||||||||
Investing Activities | |||||||||||||
capital expenditure | |||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | -447 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 428 |
cash flow from investments | |||||||||||||
Financing Activities | |||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | -67,614 | 67,614 | 0 | 0 | -224,204 | 1,879 | 222,325 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -375,000 | 375,000 | 0 | 0 | -502,674 | -13,106 | 515,780 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 455,500 | -384,401 | -9,599 | 219,000 | 71,491 | 103,509 | -528,097 | -11,604 | 77,898 | 73,341 | 315,139 | -5,794 | 79,117 |
share issue | |||||||||||||
interest | |||||||||||||
cash flow from financing | |||||||||||||
cash and cash equivalents | |||||||||||||
cash | -125,619 | 114,424 | -49,156 | 27,307 | 347 | 61,435 | -81,509 | -134,368 | -1,837 | 245,495 | 10,101 | -157,235 | 157,633 |
overdraft | -17,751 | 17,751 | 0 | 0 | -42,850 | 30,488 | 12,362 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -107,868 | 96,673 | -49,156 | 27,307 | 43,197 | 30,947 | -93,871 | -134,368 | -1,837 | 245,495 | 10,101 | -157,235 | 157,633 |
P&L
March 2022turnover
1.5m
+168%
operating profit
712.4k
0%
gross margin
15.6%
+11.78%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
2.6m
+0.28%
total assets
3.6m
+0.23%
cash
67k
-0.65%
net assets
Total assets minus all liabilities
james mahon & sons limited company details
company number
00762931
Type
Private limited with Share Capital
industry
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
May 1963
age
61
accounts
Unaudited Abridged
ultimate parent company
previous names
N/A
incorporated
UK
address
bishopton hill house bishopton, stratford upon avon, warwickshire, CV37 0RG
last accounts submitted
March 2022
james mahon & sons 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 14 charges/mortgages relating to james mahon & sons limited. Currently there are 2 open charges and 12 have been satisfied in the past.
james mahon & sons limited Companies House Filings - See Documents
date | description | view/download |
---|