Harrowden Farms Limited

POWER SEARCH PRICING

SOLUTIONS

harrowden farms limited Company Information

Live

MatureSmallHigh

Company Number

00794656

Website

http://wellingboroughgolfclub.com

Registered Address

manor farm, 3 orlingbury road, great harrowden, wellingborough, northamptonshire, NN9 5AF

Industry

Growing of vegetables and melons, roots and tubers

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

Telephone

01933677234

Next Accounts Due

September 2024

Group Structure

View All

Directors

Frederick Hilsdon26 Years

Amy Hilsdon8 Years

Shareholders

harrowden farms group ltd 100%

harrowden farms limited Estimated Valuation

£416.1k - £18.4m

The estimated valuation range for harrowden farms limited, derived from financial data as of December 2022 and the most recent industry multiples, is between £416.1k to £18.4m

Get a detailed valuation report, edit figures and unlock valuation multiples.

Harrowden 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.

View Sample

Harrowden Farms Limited is a live company located in wellingborough, NN9 5AF with a Companies House number of 00794656. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in March 1964, it's largest shareholder is harrowden farms group ltd with a 100% stake. Harrowden Farms Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.7m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Harrowden Farms Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

3 Weak

Size

annual sales of £1.7m, make it smaller than the average company (£6.4m)

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (3.4%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for harrowden farms limited. Get real-time insights into harrowden 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 harrowden farms limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

HARROWDEN FARMS LIMITED group structure

Harrowden Farms Limited has 1 subsidiary company.

Ultimate parent company

HARROWDEN FARMS GROUP LIMITED

09324244

1 parent

HARROWDEN FARMS LIMITED

00794656

1 subsidiary

HARROWDEN FARMS DEVELOPMENTS LIMITED

02882084

HARROWDEN FARMS LIMITED Shareholders

harrowden farms group ltd

100%

Harrowden Farms Limited currently has 2 directors. The longest serving directors include Mr Frederick Hilsdon (Apr 1997) and Mrs Amy Hilsdon (Jun 2015).

officer	country	age	start	end	role
Mr Frederick Hilsdon	United Kingdom	45 years	Apr 1997	-	Director
Mrs Amy Hilsdon	United Kingdom	42 years	Jun 2015	-	Director

EXPORT

Harrowden Farms Limited's latest turnover from December 2022 is estimated at £1.7 million and the company has net assets of £17.4 million. According to their latest financial statements, Harrowden Farms Limited has 4 employees and maintains cash reserves of £2.7 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Jan 2011	Jan 2010
Turnover	1,682,277	1,356,470	943,457	1,052,168	1,242,885	6,645,610	12,326,714	1,354,331	11,958,396	10,831,131	9,422,505	9,228,609	8,652,157	1,464,718
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,314,121	1,051,140	745,828	821,889	967,738	4,960,431	9,323,303	752,236	8,482,499	7,774,908	6,041,376	5,481,292	5,716,092	926,967
Gross Profit	368,156	305,331	197,629	230,279	275,147	1,685,179	3,003,410	602,095	3,475,897	3,056,223	3,381,129	3,747,317	2,936,065	537,751
Admin Expenses	-1,864,230	-759,109	9,981,554	1,906,729	-2,123,196	724,365	-1,619,200	-654,263	2,199,471	1,794,768	2,240,998	1,956,903	613,076	-207,346
Operating Profit	2,232,386	1,064,440	-9,783,925	-1,676,450	2,398,343	960,814	4,622,610	1,256,358	1,276,426	1,261,455	1,140,131	1,790,414	2,322,989	745,097
Interest Payable	117	181,327	384,375	390,580	408,463	462,655	438,554	62,273	252,766	271,318	288,305	277,211	331,959	50,896
Interest Receivable	78,290	2,505	223	1,577	861	0	0	0	149,426	1,658	75,418	48,345	60,157	1,279
Pre-Tax Profit	2,310,558	885,617	-10,168,077	-2,065,453	1,990,741	498,159	4,184,056	522,510	1,689,141	1,110,122	998,033	1,642,498	1,909,552	1,807,433
Tax	-439,006	-168,267	0	0	-378,241	-94,650	-836,811	-99,585	-254,529	-213,343	-264,752	-408,661	132,253	-25,733
Profit After Tax	1,871,552	717,350	-10,168,077	-2,065,453	1,612,500	403,509	3,347,245	422,925	1,434,612	896,779	733,281	1,233,837	2,041,805	1,781,700
Dividends Paid	0	0	0	0	0	0	0	2,800	2,800	2,800	2,800	2,800	2,800	2,800
Retained Profit	1,871,552	717,350	-10,168,077	-2,065,453	1,612,500	403,509	3,347,245	420,125	1,431,812	893,979	730,481	1,231,037	2,039,005	1,778,900
Employee Costs	127,253	120,696	113,170	110,479	110,240	104,179	484,166	479,695	2,697,591	2,399,572	2,087,434	1,919,088	2,044,167	277,759
Number Of Employees	4	4	4	4	4	4	9	8	77	68	61	57	61	9
EBITDA*	2,384,293	1,217,403	-9,624,892	-1,517,756	2,573,606	1,135,960	4,740,410	1,372,380	1,912,945	1,899,019	1,933,505	2,262,770	2,394,521	893,050

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Jan 2011	Jan 2010
Tangible Assets	10,783,469	9,901,578	9,327,422	9,299,773	7,781,258	7,136,038	5,796,008	9,513,171	30,148,462	29,123,881	28,263,144	27,091,664	26,917,837	10,277,678
Intangible Assets	2,639	3,299	4,124	5,154	6,443	8,054	10,068	10,068	10,068	10,068	112,104	397,891	716,332	47,762
Investments & Other	4,000,128	3,930,128	4,178,598	11,425,663	16,425,663	16,429,310	20,778,385	16,865,877	7,375,239	7,377,394	6,686,342	6,521,518	5,914,827	14,251,395
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	775	10,075	94,451	102,962	0
Total Fixed Assets	14,786,236	13,835,005	13,510,144	20,730,590	24,213,364	23,573,402	26,584,461	26,389,116	37,533,769	36,512,118	35,071,665	34,105,524	33,651,958	24,576,835
Stock & work in progress	841,130	769,576	466,832	591,733	610,215	834,685	954,104	1,210,551	3,268,425	3,235,457	2,532,694	2,654,546	2,466,960	1,193,557
Trade Debtors	102,395	79,383	37,749	7,324	111,875	1,732,752	3,476,258	25,320	1,196,318	1,450,570	848,715	1,285,090	718,898	2,037,360
Group Debtors	5,846	3,866	0	6,797,794	6,799,306	6,765,267	1,571,479	833,676	0	0	0	0	0	0
Misc Debtors	77,167	180,157	7,598,269	6,068,684	1,908,093	1,811,015	1,797,508	1,593,941	1,117,532	1,138,384	918,261	898,573	1,276,894	0
Cash	2,724,757	1,748,940	254,794	191,022	229,471	0	0	0	40,712	37,638	67,718	453,737	16,800	213,171
misc current assets	477,889	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	4,229,184	2,781,922	8,357,644	13,656,557	9,658,960	11,143,719	7,799,349	3,663,488	5,622,987	5,862,049	4,367,388	5,291,946	4,479,552	3,444,088
total assets	19,015,420	16,616,927	21,867,788	34,387,147	33,872,324	34,717,121	34,383,810	30,052,604	43,156,756	42,374,167	39,439,053	39,397,470	38,131,510	28,020,923
Bank overdraft	1,234	1,234	4,201,234	1,001,234	1,571,506	4,131,087	3,704,440	3,929,282	1,320,219	1,749,634	282,981	999,260	1,162,695	3,986,890
Bank loan	0	0	0	0	3,200,000	3,200,000	3,200,000	0	242,896	236,230	229,753	0	0	0
Trade Creditors	122,907	33,566	102,687	180,377	139,794	235,173	500,881	274,836	555,507	407,479	235,028	506,023	256,679	68,869
Group/Directors Accounts	0	0	18,085	1,015,521	1,064,711	875,332	736,302	84,582	296,579	413,781	31,581	276,798	402,829	631,598
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	42,629	42,749	42,749	0	0	74,435	32,376	102,362	57,417	120,196	0
other current liabilities	682,696	436,438	693,918	916,928	327,895	278,587	778,529	792,248	676,408	771,669	506,219	570,121	408,917	165,287
total current liabilities	806,837	471,238	5,015,924	3,156,689	6,346,655	8,762,928	8,920,152	5,080,948	3,166,044	3,611,169	1,387,924	2,409,619	2,351,316	4,852,644
loans	0	0	1,600,000	5,800,000	0	0	0	3,200,000	13,701,552	13,944,802	14,180,952	13,926,368	14,046,558	3,200,000
hp & lease commitments	0	0	0	0	42,629	85,378	0	0	74,760	69,758	83,468	9,228	21,042	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	0
provisions	799,778	608,436	431,961	442,478	429,607	427,882	426,234	81,477	423,514	389,364	361,677	346,154	266,888	71,741
total long term liabilities	799,778	608,436	2,031,961	6,242,478	472,236	513,260	426,234	3,281,477	14,199,826	14,403,924	14,626,097	14,281,750	14,334,488	3,271,741
total liabilities	1,606,615	1,079,674	7,047,885	9,399,167	6,818,891	9,276,188	9,346,386	8,362,425	17,365,870	18,015,093	16,014,021	16,691,369	16,685,804	8,124,385
net assets	17,408,805	15,537,253	14,819,903	24,987,980	27,053,433	25,440,933	25,037,424	21,690,179	25,790,886	24,359,074	23,425,032	22,706,101	21,445,706	19,896,538
total shareholders funds	17,408,805	15,537,253	14,819,903	24,987,980	27,053,433	25,440,933	25,037,424	21,690,179	25,790,886	24,359,074	23,425,032	22,706,101	21,445,706	19,896,538

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Jan 2011	Jan 2010
Operating Activities
Operating Profit	2,232,386	1,064,440	-9,783,925	-1,676,450	2,398,343	960,814	4,622,610	1,256,358	1,276,426	1,261,455	1,140,131	1,790,414	2,322,989	745,097
Depreciation	151,247	152,138	158,003	157,405	173,652	173,132	117,800	116,022	633,176	614,461	770,271	439,381	71,532	135,030
Amortisation	660	825	1,030	1,289	1,611	2,014	0	0	3,343	23,103	23,103	32,975	0	12,923
Tax	-439,006	-168,267	0	0	-378,241	-94,650	-836,811	-99,585	-254,529	-213,343	-264,752	-408,661	132,253	-25,733
Stock	71,554	302,744	-124,901	-18,482	-224,470	-119,419	-256,447	-2,057,874	32,968	702,763	-121,852	1,460,989	1,273,403	1,193,557
Debtors	-77,998	-7,372,612	-5,237,784	4,054,528	-1,489,760	3,463,789	4,392,308	139,087	-275,879	812,678	-501,063	240,754	61,394	2,037,360
Creditors	89,341	-69,121	-77,690	40,583	-95,379	-265,708	226,045	-280,671	148,028	172,451	-270,995	437,154	187,810	68,869
Accruals and Deferred Income	246,258	-257,480	-223,010	589,033	49,308	-499,942	-13,719	115,840	-95,261	265,450	-63,902	404,834	243,630	165,287
Deferred Taxes & Provisions	191,342	176,475	-10,517	12,871	1,725	1,648	344,757	-342,037	34,150	27,687	15,523	274,413	195,147	71,741
Cash flow from operations	2,478,672	7,968,878	-4,573,424	-4,911,315	3,865,249	-3,067,062	324,821	2,684,714	1,988,244	635,823	1,972,294	1,268,767	1,818,564	-2,057,703
Investing Activities
capital expenditure	-1,033,138	-726,294	-185,652	-1,675,920	-818,872	-1,513,162	3,599,363	20,519,269	-1,637,423	-1,885,195	-1,962,367	-1,153,589	2,348,588	-3,384,365
Change in Investments	70,000	-248,470	-7,247,065	-5,000,000	-3,647	-4,349,075	3,912,508	9,490,638	-2,155	691,052	164,824	-7,729,877	-8,336,568	14,251,395
cash flow from investments	-1,103,138	-477,824	7,061,413	3,324,080	-815,225	2,835,913	-313,145	11,028,631	-1,635,268	-2,576,247	-2,127,191	6,576,288	10,685,156	-17,635,760
Financing Activities
Bank loans	0	0	0	-3,200,000	0	0	3,200,000	-242,896	6,666	6,477	229,753	0	0	0
Group/Directors Accounts	0	-18,085	-997,436	-49,190	189,379	139,030	651,720	-211,997	-117,202	382,200	-245,217	-354,800	-228,769	631,598
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	-1,600,000	-4,200,000	5,800,000	0	0	-3,200,000	-10,501,552	-243,250	-236,150	254,584	10,726,368	10,846,558	3,200,000
Hire Purchase and Lease Commitments	0	0	-42,629	-42,749	-42,749	128,127	0	-149,195	47,061	-83,696	119,185	66,645	141,238	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	-4,520,832	0	40,063	-11,550	1,578,526	-489,837	18,117,638
interest	78,173	-178,822	-384,152	-389,003	-407,602	-462,655	-438,554	-62,273	-103,340	-269,660	-212,887	-228,866	-271,802	-49,617
cash flow from financing	78,173	-1,796,907	-5,624,217	2,119,058	-260,972	-195,498	213,166	-15,688,745	-410,065	-160,766	133,868	11,787,873	9,997,388	21,899,619
cash and cash equivalents
cash	975,817	1,494,146	63,772	-38,449	229,471	0	0	-40,712	3,074	-30,080	-386,019	240,566	-196,371	213,171
overdraft	0	-4,200,000	3,200,000	-570,272	-2,559,581	426,647	-224,842	2,609,063	-429,415	1,466,653	-716,279	-2,987,630	-2,824,195	3,986,890
change in cash	975,817	5,694,146	-3,136,228	531,823	2,789,052	-426,647	224,842	-2,649,775	432,489	-1,496,733	330,260	3,228,196	2,627,824	-3,773,719

P&L

December 2022

turnover

1.7m

+24%

operating profit

2.2m

gross margin

21.9%

-2.78%

turnover

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

Balance Sheet

December 2022

net assets

17.4m

+0.12%

total assets

19m

+0.14%

cash

2.7m

+0.56%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

abbots ripton farming company limited

4.5

pengelly farms limited

laurence j betts limited

tecs farming limited

howard & co farming limited

company number

00794656

Type

Private limited with Share Capital

industry

01130 - Growing of vegetables and melons, roots and tubers

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

incorporation date

March 1964

age

accounts

Total Exemption Full

ultimate parent company

HARROWDEN FARMS GROUP LIMITED

previous names

nene farmers limited (December 1978)

incorporated

address

manor farm, 3 orlingbury road, great harrowden, wellingborough, northamptonshire, NN9 5AF

last accounts submitted

December 2022

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 33 charges/mortgages relating to harrowden farms limited. Currently there are 2 open charges and 31 have been satisfied in the past.

harrowden farms limited Company Information

harrowden farms limited Estimated Valuation

harrowden farms limited Estimated Valuation

harrowden farms limited Estimated Valuation

Harrowden Farms Limited AI Business Plan

Harrowden Farms Limited Overview

Harrowden Farms Limited Health Check

harrowden farms limited Credit Report and Business Information

Harrowden Farms Limited Competitor Analysis

harrowden farms limited Ownership

harrowden farms limited directors

HARROWDEN FARMS LIMITED financials

harrowden farms limited company details

harrowden farms limited Charges & Mortgages

harrowden farms limited Companies House Filings - See Documents