Growing of cereals (except rice), leguminous crops and oil seeds
Registered Address
manor house farm, thorpe st. peter, skegness, PE24 4PQ
Website
-
j f rowson & sons (farmers) limitedEstimated Valuation
£433.5k
Pomanda estimates the enterprise value of J F ROWSON & SONS (FARMERS) LIMITED at £433.5k based on a Turnover of £1.1m and 0.38x industry multiple (adjusted for size and gross margin).
j f rowson & sons (farmers) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of J F ROWSON & SONS (FARMERS) LIMITED at £0 based on an EBITDA of £-13.3k and a 2.51x industry multiple (adjusted for size and gross margin).
j f rowson & sons (farmers) limitedEstimated Valuation
£781.5k
Pomanda estimates the enterprise value of J F ROWSON & SONS (FARMERS) LIMITED at £781.5k based on Net Assets of £553.1k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J F Rowson & Sons (farmers) LimitedOverview
J F Rowson & Sons (farmers) Limited is a live company located in skegness, PE24 4PQ with a Companies House number of 00868197. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in January 1966, it's largest shareholder is
frederic james rowson
with a 50% stake. J F Rowson & Sons (farmers) Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.1m with
low
growth in recent years.
Pomanda's financial health check has awarded J F Rowson & Sons (Farmers) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £1.1m, make it smaller than the average company (£5.1m)
£1.1m - J F Rowson & Sons (farmers) Limited
£5.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (7.5%)
0% - J F Rowson & Sons (farmers) Limited
7.5% - Industry AVG
Production
with a gross margin of 17.2%, this company has a higher cost of product (31.6%)
17.2% - J F Rowson & Sons (farmers) Limited
31.6% - Industry AVG
Profitability
an operating margin of -1.2% make it less profitable than the average company (9.1%)
-1.2% - J F Rowson & Sons (farmers) Limited
9.1% - Industry AVG
Employees
with 6 employees, this is below the industry average (40)
6 - J F Rowson & Sons (farmers) Limited
40 - Industry AVG
Pay Structure
on an average salary of £36.8k, the company has an equivalent pay structure (£36.8k)
£36.8k - J F Rowson & Sons (farmers) Limited
£36.8k - Industry AVG
Efficiency
resulting in sales per employee of £190.4k, this is equally as efficient (£170.5k)
£190.4k - J F Rowson & Sons (farmers) Limited
£170.5k - Industry AVG
Debtor Days
it gets paid by customers after 77 days, this is later than average (35 days)
77 days - J F Rowson & Sons (farmers) Limited
35 days - Industry AVG
Creditor Days
its suppliers are paid after 139 days, this is slower than average (42 days)
139 days - J F Rowson & Sons (farmers) Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - J F Rowson & Sons (farmers) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - J F Rowson & Sons (farmers) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.6%, this is a lower level of debt than the average (48.1%)
39.6% - J F Rowson & Sons (farmers) Limited
48.1% - Industry AVG
J F ROWSON & SONS (FARMERS) LIMITED financials
EXPORT
J F Rowson & Sons (Farmers) Limited's latest turnover from January 2024 is estimated at £1.1 million and the company has net assets of £553.1 thousand. According to their latest financial statements, J F Rowson & Sons (Farmers) Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Turnover
1,142,454
1,268,846
1,214,760
1,132,731
1,226,884
1,329,762
1,287,916
1,187,474
354,523
406,878
377,600
371,962
359,774
291,178
232,784
Other Income Or Grants
Cost Of Sales
945,618
1,094,018
1,052,798
971,129
1,056,757
1,128,570
1,076,161
1,011,977
297,556
326,241
303,023
292,368
285,114
237,861
189,318
Gross Profit
196,836
174,827
161,962
161,602
170,127
201,192
211,755
175,497
56,967
80,637
74,577
79,593
74,660
53,318
43,466
Admin Expenses
210,156
130,933
182,590
186,182
181,270
41,504
205,541
138,274
71,808
68,562
88,142
69,856
27,765
27,319
-482,908
Operating Profit
-13,320
43,894
-20,628
-24,580
-11,143
159,688
6,214
37,223
-14,841
12,075
-13,565
9,737
46,895
25,999
526,374
Interest Payable
Interest Receivable
85
458
364
214
378
512
411
139
Pre-Tax Profit
-13,320
43,894
-20,628
-24,580
-11,143
159,688
6,214
37,308
-14,383
12,439
-13,351
10,114
47,407
26,410
526,513
Tax
-8,340
-30,341
-1,181
-7,461
-2,612
-2,427
-12,326
-7,395
-147,423
Profit After Tax
-13,320
35,554
-20,628
-24,580
-11,143
129,347
5,033
29,846
-14,383
9,827
-13,351
7,687
35,081
19,015
379,089
Dividends Paid
Retained Profit
-13,320
35,554
-20,628
-24,580
-11,143
129,347
5,033
29,846
-14,383
9,827
-13,351
7,687
35,081
19,015
379,089
Employee Costs
220,626
209,639
231,753
221,167
211,642
174,747
192,640
161,240
58,134
57,758
56,380
55,979
54,813
54,254
54,735
Number Of Employees
6
6
7
7
7
6
7
6
2
2
2
2
2
2
2
EBITDA*
-13,320
43,894
-20,628
-24,580
-11,143
159,688
6,214
37,223
17,881
47,432
24,874
48,050
70,234
44,483
544,423
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Tangible Assets
671,029
694,043
558,381
583,797
551,909
555,930
501,441
507,669
518,928
545,400
562,234
599,789
593,649
460,410
413,917
Intangible Assets
Investments & Other
101
101
101
101
101
101
101
Debtors (Due After 1 year)
Total Fixed Assets
671,029
694,043
558,381
583,797
551,909
555,930
501,441
507,669
519,029
545,501
562,335
599,890
593,750
460,511
414,018
Stock & work in progress
113,638
112,705
135,710
126,344
112,206
110,209
135,183
Trade Debtors
243,989
268,756
295,230
266,586
328,668
324,166
247,213
229,449
35,293
7,566
12,469
21,049
36,347
27,441
17,526
Group Debtors
Misc Debtors
Cash
67,895
115,457
30,097
55,403
95,711
108,991
55,400
misc current assets
total current assets
243,989
268,756
295,230
266,586
328,668
324,166
247,213
229,449
216,826
235,728
178,276
202,796
244,264
246,641
208,109
total assets
915,018
962,799
853,611
850,383
880,577
880,096
748,654
737,118
735,855
781,229
740,611
802,686
838,014
707,152
622,127
Bank overdraft
Bank loan
Trade Creditors
361,944
375,405
322,771
298,915
304,529
279,905
290,810
284,307
274,063
297,071
254,823
293,351
316,696
260,739
219,247
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
361,944
375,405
322,771
298,915
304,529
279,905
290,810
284,307
274,063
297,071
254,823
293,351
316,696
260,739
219,247
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
21,000
13,000
8,125
16,250
41,500
13,667
provisions
28,827
36,810
40,142
42,213
36,633
24,642
13,791
total long term liabilities
21,000
13,000
28,827
36,810
48,267
58,463
78,133
38,309
13,791
total liabilities
361,944
396,405
322,771
298,915
304,529
292,905
290,810
284,307
302,890
333,881
303,090
351,814
394,829
299,048
233,038
net assets
553,074
566,394
530,840
551,468
576,048
587,191
457,844
452,811
432,965
447,348
437,521
450,872
443,185
408,104
389,089
total shareholders funds
553,074
566,394
530,840
551,468
576,048
587,191
457,844
452,811
432,965
447,348
437,521
450,872
443,185
408,104
389,089
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Operating Activities
Operating Profit
-13,320
43,894
-20,628
-24,580
-11,143
159,688
6,214
37,223
-14,841
12,075
-13,565
9,737
46,895
25,999
526,374
Depreciation
32,722
35,357
38,439
38,313
23,339
18,484
18,049
Amortisation
Tax
-8,340
-30,341
-1,181
-7,461
-2,612
-2,427
-12,326
-7,395
-147,423
Stock
-113,638
933
-23,005
9,366
14,138
1,997
-24,974
135,183
Debtors
-24,767
-26,474
28,644
-62,082
4,502
76,953
17,764
194,156
27,727
-4,903
-8,580
-15,298
8,906
9,915
17,526
Creditors
-13,461
52,634
23,856
-5,614
24,624
-10,905
6,503
10,244
-23,008
42,248
-38,528
-23,345
55,957
41,492
219,247
Accruals and Deferred Income
Deferred Taxes & Provisions
-28,827
-7,983
-3,332
-2,071
5,580
11,991
10,851
13,791
Cash flow from operations
-2,014
114,662
-25,416
31,888
8,979
41,489
-6,228
-69,339
-41,770
111,644
-16,511
29,018
114,953
104,490
477,329
Investing Activities
capital expenditure
23,014
-135,662
25,416
-31,888
4,021
-54,489
6,228
11,259
-6,250
-18,523
-884
-44,453
-156,578
-64,977
-431,966
Change in Investments
-101
101
cash flow from investments
23,014
-135,662
25,416
-31,888
4,021
-54,489
6,228
11,360
-6,250
-18,523
-884
-44,453
-156,578
-64,977
-432,067
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-21,000
21,000
-13,000
13,000
-8,125
-8,125
-25,250
27,833
13,667
share issue
-10,000
10,000
interest
85
458
364
214
378
512
411
139
cash flow from financing
-21,000
21,000
-13,000
13,000
-9,915
458
-7,761
-7,911
-24,872
28,345
14,078
10,139
cash and cash equivalents
cash
-67,895
-47,562
85,360
-25,306
-40,308
-13,280
53,591
55,400
overdraft
change in cash
-67,895
-47,562
85,360
-25,306
-40,308
-13,280
53,591
55,400
j f rowson & sons (farmers) 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 j f rowson & sons (farmers) limited. Get real-time insights into j f rowson & sons (farmers) limited's credit score, group structure and payment trends.
J F Rowson & Sons (farmers) Limited Competitor Analysis
Perform a competitor analysis for j f rowson & sons (farmers) limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in PE24 area or any other competitors across 12 key performance metrics.
j f rowson & sons (farmers) limited Ownership
J F ROWSON & SONS (FARMERS) LIMITED group structure
J F Rowson & Sons (Farmers) Limited has no subsidiary companies.
Ultimate parent company
J F ROWSON & SONS (FARMERS) LIMITED
00868197
J F ROWSON & SONS (FARMERS) LIMITED Shareholders
The largest shareholders in J F Rowson & Sons (Farmers) Limited include Frederic James Rowson and John Walter Rowson.
frederic james rowson
50%
john walter rowson
31.2%
john michael rowson
18.8%
j f rowson & sons (farmers) limited directors
J F Rowson & Sons (Farmers) Limited currently has 3 directors.
The longest serving directors include
Mr John Rowson (Jul 1991) and
Mr Frederic Rowson (Jul 1991).
j f rowson & sons (farmers) limited company details
company number
00868197
Type
Private limited with Share Capital
industry
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
January 1966
age
59
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
manor house farm, thorpe st. peter, skegness, PE24 4PQ
Bank
-
Legal Advisor
-
j f rowson & sons (farmers) 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 3 charges/mortgages relating to j f rowson & sons (farmers) limited. Currently there are 0 open charges and 3 have been satisfied in the past.
j f rowson & sons (farmers) 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 J F ROWSON & SONS (FARMERS) LIMITED. This can take several minutes, an email will notify you when this has completed.
j f rowson & sons (farmers) limitedCompanies House Filings - See Documents
