country fresh pullets limited
country fresh pullets limited Company Information
Company Number
00826601
Next Accounts
Dec 2025
Shareholders
laf holdings ltd
Group Structure
View All
Industry
Raising of sheep and goats
Registered Address
morton, oswestry, shropshire, SY10 8BH
Website
www.countryfreshpullets.comcountry fresh pullets limited Estimated Valuation
Pomanda estimates the enterprise value of COUNTRY FRESH PULLETS LIMITED at £29.3m based on a Turnover of £39.6m and 0.74x industry multiple (adjusted for size and gross margin).
country fresh pullets limited Estimated Valuation
Pomanda estimates the enterprise value of COUNTRY FRESH PULLETS LIMITED at £15.3m based on an EBITDA of £2.9m and a 5.35x industry multiple (adjusted for size and gross margin).
country fresh pullets limited Estimated Valuation
Pomanda estimates the enterprise value of COUNTRY FRESH PULLETS LIMITED at £10.9m based on Net Assets of £7.4m and 1.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Country Fresh Pullets Limited Overview
Country Fresh Pullets Limited is a live company located in shropshire, SY10 8BH with a Companies House number of 00826601. It operates in the raising of sheep and goats sector, SIC Code 01450. Founded in November 1964, it's largest shareholder is laf holdings ltd with a 100% stake. Country Fresh Pullets Limited is a mature, large sized company, Pomanda has estimated its turnover at £39.6m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Country Fresh Pullets Limited Health Check
Pomanda's financial health check has awarded Country Fresh Pullets Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
7 Weak
Size
annual sales of £39.6m, make it larger than the average company (£1.2m)
£39.6m - Country Fresh Pullets Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (5.6%)
6% - Country Fresh Pullets Limited
5.6% - Industry AVG
Production
with a gross margin of 13.2%, this company has a higher cost of product (41.5%)
13.2% - Country Fresh Pullets Limited
41.5% - Industry AVG
Profitability
an operating margin of 7.2% make it as profitable than the average company (6.6%)
7.2% - Country Fresh Pullets Limited
6.6% - Industry AVG
Employees
with 18 employees, this is above the industry average (10)
18 - Country Fresh Pullets Limited
10 - Industry AVG
Pay Structure
on an average salary of £107.5k, the company has a higher pay structure (£34.6k)
£107.5k - Country Fresh Pullets Limited
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £2.2m, this is more efficient (£141.6k)
£2.2m - Country Fresh Pullets Limited
£141.6k - Industry AVG
Debtor Days
it gets paid by customers after 101 days, this is later than average (24 days)
101 days - Country Fresh Pullets Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 15 days, this is quicker than average (29 days)
15 days - Country Fresh Pullets Limited
29 days - Industry AVG
Stock Days
it holds stock equivalent to 45 days, this is more than average (19 days)
45 days - Country Fresh Pullets Limited
19 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (42 weeks)
0 weeks - Country Fresh Pullets Limited
42 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 54.8%, this is a higher level of debt than the average (41.7%)
54.8% - Country Fresh Pullets Limited
41.7% - Industry AVG
COUNTRY FRESH PULLETS LIMITED financials
Country Fresh Pullets Limited's latest turnover from March 2024 is £39.6 million and the company has net assets of £7.4 million. According to their latest financial statements, Country Fresh Pullets Limited has 18 employees and maintains cash reserves of £248 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 | 39,603,699 | 32,984,250 | 33,433,674 | 33,690,967 | 33,427,279 | 32,288,677 | 32,052,430 | 29,907,961 | 28,515,251 | 26,924,072 | 25,699,367 | 26,914,441 | 25,385,630 | 25,511,552 | 23,754,212 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 34,372,561 | 28,483,375 | 28,512,792 | 28,343,176 | 27,842,298 | 27,387,848 | 27,302,954 | 25,505,483 | 24,128,858 | 23,466,988 | 22,311,429 | 23,293,924 | 21,668,731 | 21,681,865 | 19,445,759 |
| Gross Profit | 5,231,138 | 4,500,875 | 4,920,882 | 5,347,791 | 5,584,981 | 4,900,829 | 4,749,476 | 4,402,478 | 4,386,393 | 3,457,084 | 3,387,938 | 3,620,517 | 3,716,899 | 3,829,687 | 4,308,453 |
| Admin Expenses | 2,392,631 | 2,021,560 | 1,896,207 | 1,573,853 | 1,737,214 | 1,667,542 | 1,487,855 | 1,552,789 | 1,384,463 | 1,337,627 | 1,218,899 | 1,304,906 | 1,291,637 | 1,324,993 | 1,160,494 |
| Operating Profit | 2,838,507 | 2,479,315 | 3,024,675 | 3,773,938 | 3,847,767 | 3,233,287 | 3,261,621 | 2,849,689 | 3,001,930 | 2,119,457 | 2,169,039 | 2,315,611 | 2,425,262 | 2,504,694 | 3,147,959 |
| Interest Payable | 6,727 | 537 | 3,326 | 466 | 1,459 | 1,156 | 1,830 | 1,359 | 1,370 | 2,422 | 3,995 | 7,198 | 7,759 | ||
| Interest Receivable | 2,165 | 2,336 | 573 | 237 | 125 | 3,382 | 1,022 | ||||||||
| Pre-Tax Profit | 2,833,945 | 2,478,778 | 3,021,349 | 3,776,274 | 3,847,301 | 3,231,828 | 3,262,194 | 2,848,770 | 3,000,100 | 2,118,098 | 2,167,794 | 2,316,571 | 2,422,289 | 2,497,496 | 3,140,200 |
| Tax | -710,397 | -471,998 | -581,121 | -710,611 | -638,994 | -616,399 | -621,280 | -573,113 | -599,765 | -450,722 | -501,725 | -558,793 | -631,875 | -701,619 | -882,061 |
| Profit After Tax | 2,123,548 | 2,006,780 | 2,440,228 | 3,065,663 | 3,208,307 | 2,615,429 | 2,640,914 | 2,275,657 | 2,400,335 | 1,667,376 | 1,666,069 | 1,757,778 | 1,790,414 | 1,795,877 | 2,258,139 |
| Dividends Paid | 1,800,000 | 1,800,000 | 2,250,000 | 2,750,000 | 3,000,000 | 2,500,000 | 2,600,000 | 2,250,000 | 2,500,000 | 2,000,000 | 2,000,000 | 1,500,000 | 1,000,000 | 1,000,000 | 1,000,000 |
| Retained Profit | 323,548 | 206,780 | 190,228 | 315,663 | 208,307 | 115,429 | 40,914 | 25,657 | -99,665 | -332,624 | -333,931 | 257,778 | 790,414 | 795,877 | 1,258,139 |
| Employee Costs | 1,935,426 | 1,627,296 | 1,569,588 | 1,480,924 | 1,425,033 | 1,342,822 | 1,221,071 | 1,289,621 | 1,138,991 | 1,245,138 | 1,043,710 | 1,073,614 | 1,026,123 | 838,327 | 819,402 |
| Number Of Employees | 18 | 18 | 17 | 16 | 16 | 16 | 15 | 15 | 13 | 13 | 14 | 14 | 14 | 14 | 15 |
| EBITDA* | 2,857,936 | 2,492,863 | 3,039,691 | 3,790,021 | 3,858,246 | 3,237,978 | 3,262,921 | 2,852,255 | 3,002,038 | 2,122,726 | 2,172,881 | 2,319,432 | 2,427,566 | 2,507,365 | 3,149,195 |
* 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 | 60,396 | 66,724 | 68,063 | 76,735 | 80,200 | 72,529 | 23,897 | 19,930 | 15,762 | 15,760 | 15,759 | 15,759 | 17,668 | 15,760 | 15,774 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 60,396 | 66,724 | 68,063 | 76,735 | 80,200 | 72,529 | 23,897 | 19,930 | 15,762 | 15,760 | 15,759 | 15,759 | 17,668 | 15,760 | 15,774 |
| Stock & work in progress | 4,292,737 | 5,374,154 | 3,632,834 | 4,879,536 | 3,869,521 | 3,681,960 | 3,078,363 | 2,856,675 | 2,843,479 | 2,440,608 | 2,357,805 | 2,382,052 | 2,230,796 | 2,792,353 | 1,657,416 |
| Trade Debtors | 11,052,137 | 9,967,543 | 9,240,033 | 8,824,854 | 8,772,552 | 8,248,269 | 6,896,403 | 6,819,596 | 5,696,134 | 5,681,487 | 4,580,618 | 4,888,214 | 4,491,693 | 3,592,422 | 4,356,978 |
| Group Debtors | 227,279 | 166,680 | 95,456 | 343,413 | 335,718 | 923,965 | 1,119,175 | 974,338 | 982,199 | 937,292 | 849,475 | 885,110 | 727,533 | 795,923 | 804,481 |
| Misc Debtors | 846,744 | 793,055 | 707,659 | 647,111 | 647,638 | 289,508 | 280,642 | 195,567 | 179,026 | 201,529 | 170,791 | 161,638 | 123,711 | 178,153 | 44,381 |
| Cash | 248 | 29,378 | 248 | 17,610 | 33,724 | 304 | 536,587 | 613,621 | 1,625,550 | 1,978,942 | 2,557,076 | 2,708,088 | 1,308,525 | 1,672,907 | 600,427 |
| misc current assets | |||||||||||||||
| total current assets | 16,419,145 | 16,330,810 | 13,676,230 | 14,712,524 | 13,659,153 | 13,144,006 | 11,911,170 | 11,459,797 | 11,326,388 | 11,239,858 | 10,515,765 | 11,025,102 | 8,882,258 | 9,031,758 | 7,463,683 |
| total assets | 16,479,541 | 16,397,534 | 13,744,293 | 14,789,259 | 13,739,353 | 13,216,535 | 11,935,067 | 11,479,727 | 11,342,150 | 11,255,618 | 10,531,524 | 11,040,861 | 8,899,926 | 9,047,518 | 7,479,457 |
| Bank overdraft | 1,360,751 | 1,014,056 | 576,436 | 977,654 | 1,074,007 | 689,168 | |||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 1,417,250 | 1,300,924 | 1,574,427 | 1,365,902 | 1,208,386 | 1,326,612 | 1,528,774 | 1,163,475 | 1,058,059 | 1,487,724 | 597,730 | 955,138 | 689,801 | 1,036,068 | 788,908 |
| Group/Directors Accounts | 5,839,380 | 6,849,888 | 4,675,130 | 5,442,609 | 4,827,011 | 4,666,795 | 4,034,091 | 4,015,554 | 3,906,077 | 3,343,535 | 3,170,184 | 2,958,042 | 1,279,464 | 1,719,800 | 1,102,938 |
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 410,944 | 105,445 | 276,451 | 218,794 | 331,556 | 286,795 | 256,205 | 359,178 | 305,858 | 312,485 | 342,625 | 403,383 | 554,786 | 646,624 | |
| total current liabilities | 9,028,325 | 9,270,313 | 6,825,993 | 8,062,616 | 7,328,198 | 7,014,131 | 5,849,660 | 5,435,234 | 5,323,314 | 5,137,117 | 4,080,399 | 4,255,805 | 2,372,648 | 3,310,654 | 2,538,470 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 5,854 | 5,407 | 3,266 | 1,837 | 2,012 | 1,568 | |||||||||
| total long term liabilities | 5,854 | 5,407 | 3,266 | 1,837 | 2,012 | 1,568 | |||||||||
| total liabilities | 9,034,179 | 9,275,720 | 6,829,259 | 8,064,453 | 7,330,210 | 7,015,699 | 5,849,660 | 5,435,234 | 5,323,314 | 5,137,117 | 4,080,399 | 4,255,805 | 2,372,648 | 3,310,654 | 2,538,470 |
| net assets | 7,445,362 | 7,121,814 | 6,915,034 | 6,724,806 | 6,409,143 | 6,200,836 | 6,085,407 | 6,044,493 | 6,018,836 | 6,118,501 | 6,451,125 | 6,785,056 | 6,527,278 | 5,736,864 | 4,940,987 |
| total shareholders funds | 7,445,362 | 7,121,814 | 6,915,034 | 6,724,806 | 6,409,143 | 6,200,836 | 6,085,407 | 6,044,493 | 6,018,836 | 6,118,501 | 6,451,125 | 6,785,056 | 6,527,278 | 5,736,864 | 4,940,987 |
| 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 | 2,838,507 | 2,479,315 | 3,024,675 | 3,773,938 | 3,847,767 | 3,233,287 | 3,261,621 | 2,849,689 | 3,001,930 | 2,119,457 | 2,169,039 | 2,315,611 | 2,425,262 | 2,504,694 | 3,147,959 |
| Depreciation | 19,429 | 13,548 | 15,016 | 16,083 | 10,479 | 4,691 | 1,300 | 2,566 | 108 | 3,269 | 3,842 | 3,821 | 2,304 | 2,671 | 1,236 |
| Amortisation | |||||||||||||||
| Tax | -710,397 | -471,998 | -581,121 | -710,611 | -638,994 | -616,399 | -621,280 | -573,113 | -599,765 | -450,722 | -501,725 | -558,793 | -631,875 | -701,619 | -882,061 |
| Stock | -1,081,417 | 1,741,320 | -1,246,702 | 1,010,015 | 187,561 | 603,597 | 221,688 | 13,196 | 402,871 | 82,803 | -24,247 | 151,256 | -561,557 | 1,134,937 | 1,657,416 |
| Debtors | 1,198,882 | 884,130 | 227,770 | 59,470 | 294,166 | 1,165,522 | 306,719 | 1,132,142 | 37,051 | 1,219,424 | -334,078 | 592,025 | 776,439 | -639,342 | 5,205,840 |
| Creditors | 116,326 | -273,503 | 208,525 | 157,516 | -118,226 | -202,162 | 365,299 | 105,416 | -429,665 | 889,994 | -357,408 | 265,337 | -346,267 | 247,160 | 788,908 |
| Accruals and Deferred Income | 305,499 | 105,445 | -276,451 | 57,657 | -112,762 | 44,761 | 30,590 | -102,973 | 53,320 | -6,627 | -30,140 | -60,758 | -151,403 | -91,838 | 646,624 |
| Deferred Taxes & Provisions | 447 | 2,141 | 1,429 | -175 | 444 | 1,568 | |||||||||
| Cash flow from operations | 2,452,346 | -770,502 | 3,411,005 | 2,224,923 | 2,506,981 | 696,627 | 2,509,123 | 1,136,247 | 1,586,006 | 1,253,144 | 1,641,933 | 1,221,937 | 1,083,139 | 1,465,473 | -3,160,590 |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -1,010,508 | 2,174,758 | -767,479 | 615,598 | 160,216 | 632,704 | 18,537 | 109,477 | 562,542 | 173,351 | 212,142 | 1,678,578 | -440,336 | 616,862 | 1,102,938 |
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -4,562 | -537 | -3,326 | 2,336 | -466 | -1,459 | 573 | -919 | -1,830 | -1,359 | -1,245 | 960 | -2,973 | -7,198 | -7,759 |
| cash flow from financing | -1,015,070 | 2,174,221 | -770,805 | 617,934 | 159,750 | 631,245 | 19,110 | 108,558 | 560,712 | 171,992 | 210,897 | 1,679,538 | -443,309 | 609,664 | 4,778,027 |
| cash and cash equivalents | |||||||||||||||
| cash | -29,130 | 29,130 | -17,362 | -16,114 | 33,420 | -536,283 | -77,034 | -1,011,929 | -353,392 | -578,134 | -151,012 | 1,399,563 | -364,382 | 1,072,480 | 600,427 |
| overdraft | 346,695 | 437,620 | -401,218 | -96,353 | 384,839 | 689,168 | |||||||||
| change in cash | -375,825 | -408,490 | 383,856 | 80,239 | -351,419 | -1,225,451 | -77,034 | -1,011,929 | -353,392 | -578,134 | -151,012 | 1,399,563 | -364,382 | 1,072,480 | 600,427 |
country fresh pullets limited Credit Report and Business Information
Country Fresh Pullets Limited Competitor Analysis
Perform a competitor analysis for country fresh pullets limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other large companies, companies in SY10 area or any other competitors across 12 key performance metrics.
country fresh pullets limited Ownership
COUNTRY FRESH PULLETS LIMITED group structure
Country Fresh Pullets Limited has no subsidiary companies.
country fresh pullets limited directors
Country Fresh Pullets Limited currently has 3 directors. The longest serving directors include Mr Stephen Carlyle (Apr 1994) and Mr Andrew Hollins (Nov 2003).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Stephen Carlyle | 62 years | Apr 1994 | - | Director | |
| Mr Andrew Hollins | United Kingdom | 53 years | Nov 2003 | - | Director |
| Mr Mark Williams | 48 years | Sep 2015 | - | Director |
P&L
March 2024turnover
39.6m
+20%
operating profit
2.8m
+14%
gross margin
13.3%
-3.2%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
7.4m
+0.05%
total assets
16.5m
+0.01%
cash
248
-0.99%
net assets
Total assets minus all liabilities
country fresh pullets limited company details
company number
00826601
Type
Private limited with Share Capital
industry
01450 - Raising of sheep and goats
incorporation date
November 1964
age
61
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
D R E & CO (AUDIT) LIMITED
address
morton, oswestry, shropshire, SY10 8BH
Bank
HSBC BANK PLC
Legal Advisor
-
country fresh pullets 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 2 charges/mortgages relating to country fresh pullets limited. Currently there are 0 open charges and 2 have been satisfied in the past.
country fresh pullets 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 COUNTRY FRESH PULLETS LIMITED. This can take several minutes, an email will notify you when this has completed.
country fresh pullets limited Companies House Filings - See Documents
| date | description | view/download |
|---|
