hardingham farms limited Company Information
Company Number
00792276
Website
www.hardinghamcc.co.ukRegistered Address
hardingham, hall, hardingham, norwich, norfolk, NR9 4AE
Industry
Growing of cereals (except rice), leguminous crops and oil seeds
Telephone
01953851716
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
trustee of hpb edwards settlement 1977 34.1%
william robert bartle edwards 24%
View Allhardingham farms limited Estimated Valuation
Pomanda estimates the enterprise value of HARDINGHAM FARMS LIMITED at £854.8k based on a Turnover of £3.1m and 0.28x industry multiple (adjusted for size and gross margin).
hardingham farms limited Estimated Valuation
Pomanda estimates the enterprise value of HARDINGHAM FARMS LIMITED at £584.9k based on an EBITDA of £297k and a 1.97x industry multiple (adjusted for size and gross margin).
hardingham farms limited Estimated Valuation
Pomanda estimates the enterprise value of HARDINGHAM FARMS LIMITED at £1.7m based on Net Assets of £2.1m and 0.81x industry multiple (adjusted for liquidity).
Hardingham Farms 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.
Hardingham Farms Limited Overview
Hardingham Farms Limited is a live company located in norwich, NR9 4AE with a Companies House number of 00792276. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in February 1964, it's largest shareholder is trustee of hpb edwards settlement 1977 with a 34.1% stake. Hardingham Farms Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.1m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Hardingham Farms Limited Health Check
Pomanda's financial health check has awarded Hardingham Farms 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
3 Strong
3 Regular
6 Weak
Size
annual sales of £3.1m, make it smaller than the average company (£6.2m)
- Hardingham Farms Limited
£6.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (6.8%)
- Hardingham Farms Limited
6.8% - Industry AVG
Production
with a gross margin of 28.9%, this company has a comparable cost of product (28.9%)
- Hardingham Farms Limited
28.9% - Industry AVG
Profitability
an operating margin of 2.9% make it less profitable than the average company (11.5%)
- Hardingham Farms Limited
11.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (43)
3 - Hardingham Farms Limited
43 - Industry AVG
Pay Structure
on an average salary of £35.4k, the company has an equivalent pay structure (£35.4k)
- Hardingham Farms Limited
£35.4k - Industry AVG
Efficiency
resulting in sales per employee of £1m, this is more efficient (£162.8k)
- Hardingham Farms Limited
£162.8k - Industry AVG
Debtor Days
it gets paid by customers after 82 days, this is later than average (33 days)
- Hardingham Farms Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is slower than average (45 days)
- Hardingham Farms Limited
45 days - Industry AVG
Stock Days
it holds stock equivalent to 83 days, this is in line with average (87 days)
- Hardingham Farms Limited
87 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (18 weeks)
1 weeks - Hardingham Farms Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 36.3%, this is a lower level of debt than the average (42.3%)
36.3% - Hardingham Farms Limited
42.3% - Industry AVG
hardingham farms limited Credit Report and Business Information
Hardingham Farms Limited Competitor Analysis
Perform a competitor analysis for hardingham farms limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
hardingham farms limited Ownership
HARDINGHAM FARMS LIMITED group structure
Hardingham Farms Limited has no subsidiary companies.
Ultimate parent company
HARDINGHAM FARMS LIMITED
00792276
hardingham farms limited directors
Hardingham Farms Limited currently has 3 directors. The longest serving directors include Mr Henry Edwards (Jan 1993) and Mr William Edwards (Sep 1994).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Henry Edwards | 82 years | Jan 1993 | - | Director | |
Mr William Edwards | United Kingdom | 53 years | Sep 1994 | - | Director |
Dr Eva Edwards | 51 years | Feb 2009 | - | Director |
HARDINGHAM FARMS LIMITED financials
Hardingham Farms Limited's latest turnover from April 2023 is estimated at £3.1 million and the company has net assets of £2.1 million. According to their latest financial statements, Hardingham Farms Limited has 3 employees and maintains cash reserves of £33.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
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 | 201,631 | 259,147 | ||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | -174,823 | 57,353 | ||||||||||||
Interest Payable | 0 | 0 | ||||||||||||
Interest Receivable | 60 | 11 | ||||||||||||
Pre-Tax Profit | 92,031 | 179,144 | ||||||||||||
Tax | 0 | 0 | ||||||||||||
Profit After Tax | 92,031 | 179,144 | ||||||||||||
Dividends Paid | 0 | 0 | ||||||||||||
Retained Profit | 92,031 | 179,144 | ||||||||||||
Employee Costs | 121,096 | 118,580 | ||||||||||||
Number Of Employees | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
EBITDA* | -4,395 | 207,315 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
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 | 1,377,242 | 1,539,060 | 1,682,012 | 1,618,664 | 1,281,722 | 1,315,221 | 1,366,756 | 1,422,332 | 1,266,401 | 1,166,759 | 1,052,316 | 1,158,553 | 1,167,040 | 1,021,137 |
Intangible Assets | 0 | 0 | 0 | 0 | 1,973 | 4,933 | 7,893 | 10,853 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 621,494 | 547,066 | 504,005 | 449,828 | 169,318 | 219,836 | 205,262 | 317,788 | 398,890 | 400,816 | 530,289 | 469,532 | 462,575 | 485,552 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,998,736 | 2,086,126 | 2,186,017 | 2,068,492 | 1,453,013 | 1,539,990 | 1,579,911 | 1,750,973 | 1,665,291 | 1,567,575 | 1,582,605 | 1,628,085 | 1,629,615 | 1,506,689 |
Stock & work in progress | 499,477 | 335,739 | 282,643 | 282,249 | 280,256 | 263,040 | 254,512 | 317,379 | 326,160 | 298,440 | 308,008 | 299,738 | 252,773 | 265,522 |
Trade Debtors | 694,180 | 842,791 | 638,544 | 1,232,480 | 946,389 | 813,024 | 1,192,183 | 705,401 | 919,153 | 1,245,689 | 557,626 | 875,025 | 408,994 | 253,597 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 36,157 | 42,992 | 22,181 | 3,000 | 85,813 | 103,958 | 37,228 | 18,928 | 0 | 0 | 3,012 | 3,012 | 0 | 0 |
Cash | 33,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,852 | 232,781 | 154,529 | 256,989 | 246,811 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,263,576 | 1,221,522 | 943,368 | 1,517,729 | 1,312,458 | 1,180,022 | 1,483,923 | 1,041,708 | 1,245,313 | 1,578,981 | 1,101,427 | 1,332,304 | 918,756 | 765,930 |
total assets | 3,262,312 | 3,307,648 | 3,129,385 | 3,586,221 | 2,765,471 | 2,720,012 | 3,063,834 | 2,792,681 | 2,910,604 | 3,146,556 | 2,684,032 | 2,960,389 | 2,548,371 | 2,272,619 |
Bank overdraft | 0 | 205,869 | 153,851 | 41,944 | 229,535 | 157,732 | 209,269 | 20,868 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 16,853 | 16,263 | 15,696 | 15,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 348,731 | 355,116 | 268,706 | 624,840 | 303,148 | 386,474 | 457,287 | 355,789 | 749,097 | 1,007,363 | 606,072 | 1,011,907 | 608,403 | 367,482 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 77,472 | 128,817 | 138,853 | 135,757 | 58,244 | 55,273 | 54,401 | 40,682 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 454,302 | 224,344 | 77,928 | 332,341 | 161,348 | 129,881 | 188,415 | 202,589 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 897,358 | 930,409 | 655,034 | 1,150,029 | 752,275 | 729,360 | 909,372 | 619,928 | 749,097 | 1,007,363 | 606,072 | 1,011,907 | 608,403 | 367,482 |
loans | 99,159 | 116,279 | 132,800 | 148,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 5,972 | 83,444 | 160,907 | 175,953 | 59,262 | 55,163 | 110,436 | 58,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,167 |
provisions | 182,412 | 150,304 | 150,474 | 131,024 | 99,514 | 94,294 | 101,880 | 111,847 | 115,485 | 98,050 | 55,368 | 66,945 | 64,121 | 58,371 |
total long term liabilities | 287,543 | 350,027 | 444,181 | 455,734 | 158,776 | 149,457 | 212,316 | 169,847 | 115,485 | 98,050 | 55,368 | 66,945 | 64,121 | 89,538 |
total liabilities | 1,184,901 | 1,280,436 | 1,099,215 | 1,605,763 | 911,051 | 878,817 | 1,121,688 | 789,775 | 864,582 | 1,105,413 | 661,440 | 1,078,852 | 672,524 | 457,020 |
net assets | 2,077,411 | 2,027,212 | 2,030,170 | 1,980,458 | 1,854,420 | 1,841,195 | 1,942,146 | 2,002,906 | 2,046,022 | 2,041,143 | 2,022,592 | 1,881,537 | 1,875,847 | 1,815,599 |
total shareholders funds | 2,077,411 | 2,027,212 | 2,030,170 | 1,980,458 | 1,854,420 | 1,841,195 | 1,942,146 | 2,002,906 | 2,046,022 | 2,041,143 | 2,022,592 | 1,881,537 | 1,875,847 | 1,815,599 |
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 | -174,823 | 57,353 | ||||||||||||
Depreciation | 207,521 | 243,527 | 272,798 | 246,416 | 198,766 | 202,731 | 221,647 | 221,239 | 183,667 | 154,033 | 132,648 | 162,911 | 170,428 | 149,962 |
Amortisation | 0 | 0 | 0 | 1,973 | 2,960 | 2,960 | 2,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 0 | 0 | ||||||||||||
Stock | 163,738 | 53,096 | 394 | 1,993 | 17,216 | 8,528 | -62,867 | -8,781 | 27,720 | -9,568 | 8,270 | 46,965 | -12,749 | 265,522 |
Debtors | -155,446 | 225,058 | -574,755 | 203,278 | 115,220 | -312,429 | 505,082 | -194,824 | -326,536 | 685,051 | -317,399 | 469,043 | 155,397 | 253,597 |
Creditors | -6,385 | 86,410 | -356,134 | 321,692 | -83,326 | -70,813 | 101,498 | -393,308 | -258,266 | 401,291 | -405,835 | 403,504 | 240,921 | 367,482 |
Accruals and Deferred Income | 229,958 | 146,416 | -254,413 | 170,993 | 31,467 | -58,534 | -14,174 | 202,589 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 32,108 | -170 | 19,450 | 31,510 | 5,220 | -7,586 | -9,967 | -3,638 | 17,435 | 42,682 | -11,577 | 2,824 | 5,750 | 58,371 |
Cash flow from operations | 99,628 | 114,049 | ||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 74,428 | 43,061 | 54,177 | 280,510 | -50,518 | 14,574 | -112,526 | -81,102 | -1,926 | -129,473 | 60,757 | 6,957 | -22,977 | 485,552 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 590 | 567 | 549 | 15,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -17,120 | -16,521 | -15,957 | 148,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | -128,817 | -87,499 | -11,950 | 194,204 | 7,070 | -54,401 | 66,155 | 98,682 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31,167 | 31,167 |
share issue | ||||||||||||||
interest | 60 | 11 | ||||||||||||
cash flow from financing | -62,890 | 1,667,633 | ||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 33,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34,852 | -197,929 | 78,252 | -102,460 | 10,178 | 246,811 |
overdraft | -205,869 | 52,018 | 111,907 | -187,591 | 71,803 | -51,537 | 188,401 | 20,868 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 239,631 | -52,018 | -111,907 | 187,591 | -71,803 | 51,537 | -188,401 | -20,868 | -34,852 | -197,929 | 78,252 | -102,460 | 10,178 | 246,811 |
P&L
April 2023turnover
3.1m
-3%
operating profit
89.5k
0%
gross margin
29%
+1.04%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
2.1m
+0.02%
total assets
3.3m
-0.01%
cash
33.8k
0%
net assets
Total assets minus all liabilities
hardingham farms limited company details
company number
00792276
Type
Private limited with Share Capital
industry
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
February 1964
age
60
accounts
Total Exemption Full
ultimate parent company
previous names
henry edwards (farms) limited (December 1977)
incorporated
UK
address
hardingham, hall, hardingham, norwich, norfolk, NR9 4AE
last accounts submitted
April 2023
hardingham farms 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 7 charges/mortgages relating to hardingham farms limited. Currently there are 4 open charges and 3 have been satisfied in the past.
hardingham farms limited Companies House Filings - See Documents
date | description | view/download |
---|