Growing of cereals (except rice), leguminous crops and oil seeds
Registered Address
victory house vision park, chivers way, histon, cambridge, CB24 9ZR
Website
-
blewburton farms limitedEstimated Valuation
£74.9k
Pomanda estimates the enterprise value of BLEWBURTON FARMS LIMITED at £74.9k based on a Turnover of £171k and 0.44x industry multiple (adjusted for size and gross margin).
blewburton farms limitedEstimated Valuation
£17m
Pomanda estimates the enterprise value of BLEWBURTON FARMS LIMITED at £17m based on an EBITDA of £5.9m and a 2.9x industry multiple (adjusted for size and gross margin).
blewburton farms limitedEstimated Valuation
£6.7m
Pomanda estimates the enterprise value of BLEWBURTON FARMS LIMITED at £6.7m based on Net Assets of £4.7m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blewburton Farms LimitedOverview
Blewburton Farms Limited is a live company located in histon, CB24 9ZR with a Companies House number of 00978168. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in April 1970, it's largest shareholder is
mark andrew crowther rabett
with a 100% stake. Blewburton Farms Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£171k with
declining
growth in recent years.
Pomanda's financial health check has awarded Blewburton Farms Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £171k, make it smaller than the average company (£7.5m)
£171k - Blewburton Farms Limited
£7.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -36%, show it is growing at a slower rate (6.8%)
-36% - Blewburton Farms Limited
6.8% - Industry AVG
Production
with a gross margin of 27.6%, this company has a comparable cost of product (27.6%)
27.6% - Blewburton Farms Limited
27.6% - Industry AVG
Profitability
an operating margin of 3443.4% make it more profitable than the average company (7.2%)
3443.4% - Blewburton Farms Limited
7.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (48)
1 - Blewburton Farms Limited
48 - Industry AVG
Pay Structure
on an average salary of £38.9k, the company has an equivalent pay structure (£38.9k)
£38.9k - Blewburton Farms Limited
£38.9k - Industry AVG
Efficiency
resulting in sales per employee of £171k, this is equally as efficient (£171k)
£171k - Blewburton Farms Limited
£171k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Blewburton Farms Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Blewburton Farms Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blewburton Farms Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 453 weeks, this is more cash available to meet short term requirements (14 weeks)
453 weeks - Blewburton Farms Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.3%, this is a lower level of debt than the average (44.2%)
7.3% - Blewburton Farms Limited
44.2% - Industry AVG
BLEWBURTON FARMS LIMITED financials
EXPORT
Blewburton Farms Limited's latest turnover from September 2024 is estimated at £171 thousand and the company has net assets of £4.7 million. According to their latest financial statements, Blewburton Farms Limited has 1 employee and maintains cash reserves of £3.3 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
170,968
430,533
756,489
642,027
664,261
466,336
291,686
433,954
192,718
611,047
524,914
699,684
668,971
136,295
143,840
Other Income Or Grants
Cost Of Sales
123,712
304,328
547,399
462,611
488,381
335,484
207,640
301,991
136,025
428,727
364,631
472,120
426,326
84,451
91,624
Gross Profit
47,256
126,205
209,089
179,416
175,881
130,852
84,046
131,963
56,692
182,321
160,283
227,564
242,644
51,844
52,216
Admin Expenses
-5,839,814
116,261
200,356
205,389
193,346
162,007
114,515
-170,471
39,384
234,276
191,882
219,593
261,972
50,711
29,503
-414,350
Operating Profit
5,887,070
9,944
8,733
-25,973
-17,465
-31,155
-30,469
302,434
17,308
-51,955
-31,599
7,971
-19,328
1,133
22,713
414,350
Interest Payable
12,381
25,813
21,284
12,190
9,163
8,519
8,782
9,836
5,320
1,339
2,508
2,607
5,828
7,184
6,188
3,394
Interest Receivable
81,871
28
14
80
940
594
4
32
45
68
55
Pre-Tax Profit
5,956,560
-15,869
-12,551
-38,135
-26,614
-39,593
-38,311
293,191
11,993
-53,294
-34,107
5,364
-25,123
-6,006
16,593
411,011
Tax
-1,489,140
-55,706
-2,398
-1,234
-4,646
-115,083
Profit After Tax
4,467,420
-15,869
-12,551
-38,135
-26,614
-39,593
-38,311
237,485
9,594
-53,294
-34,107
4,130
-25,123
-6,006
11,947
295,928
Dividends Paid
Retained Profit
4,467,420
-15,869
-12,551
-38,135
-26,614
-39,593
-38,311
237,485
9,594
-53,294
-34,107
4,130
-25,123
-6,006
11,947
295,928
Employee Costs
38,859
35,771
31,810
31,832
29,951
30,419
28,865
27,402
27,159
145,336
111,270
169,140
168,576
56,123
54,273
Number Of Employees
1
1
1
1
1
1
1
1
1
5
4
6
6
2
2
EBITDA*
5,887,070
22,209
23,257
-10,832
196
-11,237
-7,975
315,101
17,308
-42,584
-20,567
21,171
-1,120
21,628
35,262
427,775
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
1,835,000
6,152,330
5,084,431
5,087,255
5,100,676
5,112,417
5,125,693
5,063,679
1,782,474
1,790,216
1,799,587
1,808,119
1,810,602
1,802,718
1,817,154
1,740,322
Intangible Assets
Investments & Other
110
110
110
110
110
110
110
110
Debtors (Due After 1 year)
Total Fixed Assets
1,835,000
6,152,440
5,084,541
5,087,365
5,100,786
5,112,527
5,125,803
5,063,789
1,782,584
1,790,216
1,799,587
1,808,119
1,810,602
1,802,718
1,817,154
1,740,322
Stock & work in progress
11,681
27,707
26,408
24,879
24,998
29,931
14,622
21,760
61,692
82,798
Trade Debtors
104,261
207,533
172,687
168,840
136,912
101,945
132,796
52,555
54,231
44,115
59,461
44,372
17,631
5,074
26,861
Group Debtors
Misc Debtors
2,531
75,387
22,043
34,864
19,404
31,703
91,309
17,445
19,699
32,400
46,753
37,570
Cash
3,274,831
22,343
5,311
16,068
234,579
3,086
12,872
5,292
22,069
misc current assets
1
70,842
112,759
112,917
110,371
82,552
total current assets
3,277,362
191,329
257,283
233,959
235,466
198,924
250,491
399,442
97,100
115,923
126,913
130,303
157,131
175,820
167,490
169,052
total assets
5,112,362
6,343,769
5,341,824
5,321,324
5,336,252
5,311,451
5,376,294
5,463,231
1,879,684
1,906,139
1,926,500
1,938,422
1,967,733
1,978,538
1,984,644
1,909,374
Bank overdraft
197,346
196,417
167,738
126,780
127,780
132,435
140,280
135,063
85,989
104,425
Bank loan
Trade Creditors
50,317
46,385
22,223
20,914
7,214
1,321
10,777
13,590
199,678
162,024
145,076
170,242
21,303
51,188
5,175
Group/Directors Accounts
other short term finances
118,888
hp & lease commitments
215
633
443
5,290
4,701
4,406
other current liabilities
375,361
165,395
220,865
236,454
247,773
266,964
47,135
77,245
16,299
43,803
63,092
27,346
total current liabilities
375,361
413,273
464,300
426,858
400,757
393,066
180,937
224,863
170,169
199,678
162,024
145,076
170,242
200,169
200,269
136,946
loans
27,763
37,367
46,562
49,013
5,732
29,946
41,207
35,970
44,245
hp & lease commitments
4,804
443
10,728
15,428
Accruals and Deferred Income
other liabilities
36,486
provisions
1,080,380
608,284
616,872
623,168
631,648
634,070
621,963
total long term liabilities
1,108,143
650,455
663,434
672,624
637,380
644,798
637,391
29,946
36,486
41,207
35,970
44,245
total liabilities
375,361
1,521,416
1,114,755
1,090,292
1,073,381
1,030,446
825,735
862,254
200,115
236,164
203,231
181,046
214,487
200,169
200,269
136,946
net assets
4,737,001
4,822,353
4,227,069
4,231,032
4,262,871
4,281,005
4,550,559
4,600,977
1,679,569
1,669,975
1,723,269
1,757,376
1,753,246
1,778,369
1,784,375
1,772,428
total shareholders funds
4,737,001
4,822,353
4,227,069
4,231,032
4,262,871
4,281,005
4,550,559
4,600,977
1,679,569
1,669,975
1,723,269
1,757,376
1,753,246
1,778,369
1,784,375
1,772,428
Sep 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
5,887,070
9,944
8,733
-25,973
-17,465
-31,155
-30,469
302,434
17,308
-51,955
-31,599
7,971
-19,328
1,133
22,713
414,350
Depreciation
12,265
14,524
15,141
17,661
19,918
22,494
12,667
9,371
11,032
13,200
18,208
20,495
12,549
13,425
Amortisation
Tax
-1,489,140
-55,706
-2,398
-1,234
-4,646
-115,083
Stock
-11,681
-16,026
1,299
1,529
-119
-4,933
15,309
-7,138
-39,932
-21,106
82,798
Debtors
-177,117
-49,928
22,025
19,307
19,629
-35,877
54,251
77,987
18,023
10,116
-15,346
15,089
-5,659
-1,796
-12,604
64,431
Creditors
-50,317
3,932
24,162
1,309
13,700
5,893
-9,456
-2,813
-186,088
37,654
16,948
-25,166
148,939
-29,885
46,013
5,175
Accruals and Deferred Income
209,966
-55,470
-15,589
-11,319
-19,191
219,829
-30,110
60,946
16,299
-43,803
-19,289
35,746
27,346
Deferred Taxes & Provisions
-1,080,380
472,096
-8,588
-6,296
-8,480
-2,422
12,107
621,963
Cash flow from operations
3,665,997
508,721
-82
-47,974
-33,285
252,873
-104,994
868,642
-132,970
6,060
-71,071
-20,318
109,675
-25,750
124,979
280,782
Investing Activities
capital expenditure
4,317,330
-1,080,164
-11,700
-1,720
-5,920
-6,642
-84,508
-3,293,872
7,742
-2,500
-10,717
-26,092
-6,059
-89,381
-1,753,747
Change in Investments
-110
110
cash flow from investments
4,317,440
-1,080,164
-11,700
-1,720
-5,920
-6,642
-84,508
-3,293,872
7,632
-2,500
-10,717
-26,092
-6,059
-89,381
-1,753,747
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-118,888
118,888
Long term loans
-27,763
-9,604
-9,195
-2,451
43,281
5,732
-29,946
29,946
-41,207
5,237
-8,275
44,245
Hire Purchase and Lease Commitments
-215
-5,222
4,994
-5,290
5,733
-15,429
-4,405
19,834
other long term liabilities
-36,486
36,486
share issue
-4,552,772
611,153
8,588
6,296
8,480
-229,961
-12,107
2,683,923
1,476,500
interest
69,490
-25,813
-21,284
-12,162
-9,149
-8,439
-7,842
-9,242
-5,316
-1,339
-2,508
-2,607
-5,796
-7,139
-6,120
-3,339
cash flow from financing
-4,511,260
570,514
-16,897
-13,607
-70,543
-129,209
-24,354
2,664,569
-11,856
-6,060
2,729
-10,882
38,449
-7,139
-6,120
1,473,161
cash and cash equivalents
cash
3,274,831
-22,343
17,032
-10,757
-218,511
231,493
3,086
-12,872
7,580
-16,777
22,069
overdraft
-197,346
929
28,679
40,958
126,780
-127,780
-4,655
-7,845
140,280
-135,063
49,074
-18,436
104,425
change in cash
3,472,177
-929
-28,679
-63,301
-109,748
117,023
-213,856
239,338
-137,194
122,191
-41,494
1,659
-82,356
blewburton farms 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 blewburton farms limited. Get real-time insights into blewburton farms limited's credit score, group structure and payment trends.
Perform a competitor analysis for blewburton farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in CB24 area or any other competitors across 12 key performance metrics.
blewburton farms limited Ownership
BLEWBURTON FARMS LIMITED group structure
Blewburton Farms Limited has no subsidiary companies.
Ultimate parent company
BLEWBURTON FARMS LIMITED
00978168
BLEWBURTON FARMS LIMITED Shareholders
The sole shareholder of Blewburton Farms Limited is Mark Andrew Crowther Rabett.
mark andrew crowther rabett
100%
blewburton farms limited directors
Blewburton Farms Limited currently has 2 directors.
The longest serving directors include
Mr John Rix (Apr 2002) and
Mr Mark Rabett (Apr 2002).
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
April 1970
age
55
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
September 2024
previous names
N/A
accountant
EVOLVE TAX & ACCOUNTANCY LLP
auditor
-
address
victory house vision park, chivers way, histon, cambridge, CB24 9ZR
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
blewburton 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 2 charges/mortgages relating to blewburton farms limited. Currently there are 0 open charges and 2 have been satisfied in the past.
blewburton farms 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 BLEWBURTON FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.
blewburton farms limitedCompanies House Filings - See Documents
