yorkwold pigpro limited

Live MatureLargeHealthy

yorkwold pigpro limited Company Information

Share YORKWOLD PIGPRO LIMITED

Company Number

01046828

Shareholders

catherine barbara dewhirst

trustees of jar dewhirst discretionary will trust

View All

Group Structure

View All

Industry

Raising of swine/pigs

 

Registered Address

field house,, scarborough road,, driffield, yorkshire, YO25 5UY

yorkwold pigpro limited Estimated Valuation

£30.1m

Pomanda estimates the enterprise value of YORKWOLD PIGPRO LIMITED at £30.1m based on a Turnover of £35.9m and 0.84x industry multiple (adjusted for size and gross margin).

yorkwold pigpro limited Estimated Valuation

£37.6m

Pomanda estimates the enterprise value of YORKWOLD PIGPRO LIMITED at £37.6m based on an EBITDA of £4.9m and a 7.62x industry multiple (adjusted for size and gross margin).

yorkwold pigpro limited Estimated Valuation

£47.2m

Pomanda estimates the enterprise value of YORKWOLD PIGPRO LIMITED at £47.2m based on Net Assets of £29.5m and 1.6x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Yorkwold Pigpro Limited Overview

Yorkwold Pigpro Limited is a live company located in driffield, YO25 5UY with a Companies House number of 01046828. It operates in the raising of swine/pigs sector, SIC Code 01460. Founded in March 1972, it's largest shareholder is catherine barbara dewhirst with a 98.2% stake. Yorkwold Pigpro Limited is a mature, large sized company, Pomanda has estimated its turnover at £35.9m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Yorkwold Pigpro Limited Health Check

Pomanda's financial health check has awarded Yorkwold Pigpro Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £35.9m, make it larger than the average company (£24.2m)

£35.9m - Yorkwold Pigpro Limited

£24.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a similar rate (12.2%)

12% - Yorkwold Pigpro Limited

12.2% - Industry AVG

production

Production

with a gross margin of 16%, this company has a higher cost of product (20.9%)

16% - Yorkwold Pigpro Limited

20.9% - Industry AVG

profitability

Profitability

an operating margin of 9.5% make it more profitable than the average company (7.2%)

9.5% - Yorkwold Pigpro Limited

7.2% - Industry AVG

employees

Employees

with 78 employees, this is above the industry average (42)

78 - Yorkwold Pigpro Limited

42 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.9k, the company has a higher pay structure (£36.3k)

£44.9k - Yorkwold Pigpro Limited

£36.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £460.4k, this is less efficient (£594k)

£460.4k - Yorkwold Pigpro Limited

£594k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 14 days, this is near the average (15 days)

14 days - Yorkwold Pigpro Limited

15 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 24 days, this is quicker than average (37 days)

24 days - Yorkwold Pigpro Limited

37 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 97 days, this is in line with average (101 days)

97 days - Yorkwold Pigpro Limited

101 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 9 weeks, this is average cash available to meet short term requirements (8 weeks)

9 weeks - Yorkwold Pigpro Limited

8 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 20.6%, this is a lower level of debt than the average (50.8%)

20.6% - Yorkwold Pigpro Limited

50.8% - Industry AVG

YORKWOLD PIGPRO LIMITED financials

EXPORTms excel logo

Yorkwold Pigpro Limited's latest turnover from March 2024 is £35.9 million and the company has net assets of £29.5 million. According to their latest financial statements, Yorkwold Pigpro Limited has 78 employees and maintains cash reserves of £807.1 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Turnover35,908,78235,214,81225,575,96625,429,51626,088,48121,346,23923,295,38419,320,46820,370,52420,237,55220,563,25817,013,61516,019,00714,970,29114,458,416
Other Income Or Grants000000000000000
Cost Of Sales30,167,63031,683,74324,667,32722,997,27222,863,24219,289,57819,077,68715,859,26417,188,88016,407,42116,540,00613,872,07513,182,94811,133,68310,272,855
Gross Profit5,741,1523,531,069908,6392,432,2443,225,2392,056,6614,217,6973,461,2043,181,6443,830,1314,023,2523,141,5402,836,0593,836,6084,185,561
Admin Expenses2,339,8111,592,8611,068,2071,237,3551,214,5761,026,0941,094,353996,044967,6701,087,5741,747,3761,630,0071,612,7981,812,8491,757,476
Operating Profit3,401,3411,938,208-159,5681,194,8892,010,6631,030,5673,123,3442,465,1602,213,9742,742,5572,275,8761,511,5331,223,2612,023,7592,428,085
Interest Payable110,597128,253135,940136,535141,566117,71057,1500000030500
Interest Receivable141,233148,159176,418147,12196,266317,2461,057,310197,78562,94631,595111,5153,64610,5635,9574,297
Pre-Tax Profit3,431,9771,958,114-119,0901,205,4751,965,3631,230,1034,123,5042,662,9452,276,9202,774,1522,387,3911,515,1791,248,5192,029,7162,432,382
Tax-850,500-96,925302,00040,66568,432-276,196-683,306-480,194-286,737-595,861-552,783-357,056-368,490-580,629-687,108
Profit After Tax2,581,4771,861,189182,9101,246,1402,033,795953,9073,440,1982,182,7511,990,1832,178,2911,834,6081,158,123880,0291,449,0871,745,274
Dividends Paid125,700125,700125,700200,000100,00037,25746,89344,29645,096186,86863,10329,900000
Retained Profit2,455,7771,735,48957,2101,046,1401,933,795916,6503,393,3052,138,4551,945,0871,991,4231,771,5051,128,223880,0291,449,0871,745,274
Employee Costs3,502,5693,116,3362,874,2482,996,4312,957,5682,645,0552,751,1022,369,4752,416,2552,453,7432,431,5292,247,2222,100,9732,311,6242,278,176
Number Of Employees787777838483737371737674686868
EBITDA*4,937,6143,500,7361,432,7632,719,6653,560,2472,337,9674,232,2373,205,6152,927,8153,386,9732,757,9041,875,0961,861,2492,218,0012,591,277

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Tangible Assets20,811,52219,689,72220,131,59519,804,14919,191,09617,699,27714,565,2378,322,0056,850,2756,196,6475,332,2794,748,9302,848,9781,535,3131,451,414
Intangible Assets1,4062,7924,0677,11510,84015,68820,8496,3528,2117,81000000
Investments & Other965,080965,080965,080911,587911,587911,5871,361,587965,080965,080515,080515,0801,015,0801,015,0801,015,0801,015,080
Debtors (Due After 1 year)3,232,6913,188,3453,159,5243,234,1943,337,9824,026,718281,456323,119359,538000000
Total Fixed Assets25,010,69923,845,93924,260,26623,957,04523,451,50522,653,27016,229,1299,616,5568,183,1046,719,5375,847,3595,764,0103,864,0582,550,3932,466,494
Stock & work in progress8,026,9258,507,1708,034,7126,258,3145,646,9565,221,0834,537,2784,191,5083,630,2314,451,7934,211,9044,534,9493,875,5253,572,8823,062,367
Trade Debtors1,413,4941,269,8361,301,5611,150,6521,051,953974,123918,396851,733771,033563,533629,127491,290461,613484,852487,874
Group Debtors1,094,151989,57300008,05718,06969,3994,97000000
Misc Debtors781,615592,2571,712,1451,847,7291,637,321481,5254,489,7484,203,5423,788,007200,804255,030244,487275,828202,986103,799
Cash807,0981,5812,443204144,7481,2471,251,4952,099,8901,409,0783,542,3672,524,292647,0172,205,4682,673,9102,085,329
misc current assets114114114114114011411411410000000
total current assets12,123,39711,360,53111,050,9759,257,0138,481,0926,678,09211,205,08811,364,8569,667,8628,763,5677,620,3535,917,7436,818,4346,934,6305,739,369
total assets37,134,09635,206,47035,311,24133,214,05831,932,59729,331,36227,434,21720,981,41217,850,96615,483,10413,467,71211,681,75310,682,4929,485,0238,205,863
Bank overdraft604,7971,291,1432,862,1691,893,098808,503652,039354,68500000000
Bank loan00933,034000056,3920000000
Trade Creditors 2,053,6382,455,5281,463,2971,259,2081,301,2231,013,6471,382,6471,070,0431,180,023781,375829,916926,4961,164,294651,947965,509
Group/Directors Accounts014,3910003,500000006,1247,4347,4347,434
other short term finances500,000500,000500,000500,000500,000500,000000000000
hp & lease commitments13,1206,3430018,83318,833000000000
other current liabilities1,153,113872,753615,506436,637472,517344,800348,822557,793498,226544,553562,592514,434433,288635,195506,560
total current liabilities4,324,6685,140,1586,374,0064,088,9433,101,0762,532,8192,086,1541,684,2281,678,2491,325,9281,392,5081,447,0541,605,0161,294,5761,479,503
loans1,931,5922,495,5613,206,9883,150,0783,940,5993,846,6673,413,401943,6080000000
hp & lease commitments10,3239,51500018,908000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions1,376,500526,000430,500732,500695,000670,841589,185401,404359,000288,546184,500115,50086,50079,50064,500
total long term liabilities3,318,4153,031,0763,637,4883,882,5784,635,5994,536,4164,002,5861,345,012359,000288,546184,500115,50086,50079,50064,500
total liabilities7,643,0838,171,23410,011,4947,971,5217,736,6757,069,2356,088,7403,029,2402,037,2491,614,4741,577,0081,562,5541,691,5161,374,0761,544,003
net assets29,491,01327,035,23625,299,74725,242,53724,195,92222,262,12721,345,47717,952,17215,813,71713,868,63011,890,70410,119,1998,990,9768,110,9476,661,860
total shareholders funds29,491,01327,035,23625,299,74725,242,53724,195,92222,262,12721,345,47717,952,17215,813,71713,868,63011,890,70410,119,1998,990,9768,110,9476,661,860
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Operating Activities
Operating Profit3,401,3411,938,208-159,5681,194,8892,010,6631,030,5673,123,3442,465,1602,213,9742,742,5572,275,8761,511,5331,223,2612,023,7592,428,085
Depreciation1,534,8871,559,1741,589,2831,521,0511,544,7361,302,2391,105,227738,596712,199644,416482,028363,563637,988194,242163,192
Amortisation1,3863,3543,0483,7254,8485,1613,6661,8591,642000000
Tax-850,500-96,925302,00040,66568,432-276,196-683,306-480,194-286,737-595,861-552,783-357,056-368,490-580,629-687,108
Stock-480,245472,4581,776,398611,358425,873683,805345,770561,277-821,562239,889-323,045659,424302,643510,5153,062,367
Debtors481,940-133,219-59,345205,319544,890-215,291301,194408,4864,218,670-114,850148,380-1,66449,60396,165591,673
Creditors-401,890992,231204,089-42,015287,576-369,000312,604-109,980398,648-48,541-96,580-237,798512,347-313,562965,509
Accruals and Deferred Income280,360257,247178,869-35,880127,717-4,022-208,97159,567-46,327-18,03948,15881,146-201,907128,635506,560
Deferred Taxes & Provisions850,50095,500-302,00037,50024,15981,656187,78142,40470,454104,04669,00029,0007,00015,00064,500
Cash flow from operations4,814,3894,409,55098,6681,903,2583,097,3681,301,8913,193,3811,747,649-333,2552,703,5392,400,364732,6281,457,953860,765-213,302
Investing Activities
capital expenditure000000-7,723,059-2,217,272-1,811,162-1,452,274-563,545-2,249,192-1,952,428-280,577-818,265
Change in Investments0053,49300-450,000396,5070450,0000-500,0000001,015,080
cash flow from investments00-53,49300450,000-8,119,566-2,217,272-2,261,162-1,452,274-63,545-2,249,192-1,952,428-280,577-1,833,345
Financing Activities
Bank loans0-933,034933,034000-56,39256,3920000000
Group/Directors Accounts-14,39114,39100-3,5003,5000000-6,124-1,310007,434
Other Short Term Loans 00000500,000000000000
Long term loans-563,969-711,42756,910-790,52193,932433,2662,469,793943,6080000000
Hire Purchase and Lease Commitments7,58515,8580-18,833-18,90837,741000000000
other long term liabilities000000000000000
share issue00047500000-13,49700004,916,586
interest30,63619,90640,47810,586-45,300199,5361,000,160197,78562,94631,595111,5153,64610,2585,9574,297
cash flow from financing-540,139-1,594,3061,030,422-798,29326,2241,174,0433,413,5611,197,78562,94618,098105,3912,33610,2585,9574,928,317
cash and cash equivalents
cash805,517-8622,239-144,544143,501-1,250,248-848,395690,812-2,133,2891,018,0751,877,275-1,558,451-468,442588,5812,085,329
overdraft-686,346-1,571,026969,0711,084,595156,464297,354354,68500000000
change in cash1,491,8631,570,164-966,832-1,229,139-12,963-1,547,602-1,203,080690,812-2,133,2891,018,0751,877,275-1,558,451-468,442588,5812,085,329

yorkwold pigpro 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 yorkwold pigpro limited. Get real-time insights into yorkwold pigpro 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

Yorkwold Pigpro Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for yorkwold pigpro limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other large companies, companies in YO25 area or any other competitors across 12 key performance metrics.

yorkwold pigpro limited Ownership

YORKWOLD PIGPRO LIMITED group structure

Yorkwold Pigpro Limited has no subsidiary companies.

Ultimate parent company

YORKWOLD PIGPRO LIMITED

01046828

YORKWOLD PIGPRO LIMITED Shareholders

catherine barbara dewhirst 98.22%
trustees of jar dewhirst discretionary will trust 1.69%
robert beckett 0.09%

yorkwold pigpro limited directors

Yorkwold Pigpro Limited currently has 7 directors. The longest serving directors include Mr Timothy Dewhirst (Feb 1991) and Mr Robert Beckett (Dec 2002).

officercountryagestartendrole
Mr Timothy Dewhirst71 years Feb 1991- Director
Mr Robert BeckettEngland56 years Dec 2002- Director
Mr Joseph DewhirstEngland46 years Sep 2006- Director
Mr Richard DewhirstEngland43 years Sep 2009- Director
Mr Adam Dewhirst47 years Dec 2019- Director
Mr Benjamin Dewhirst42 years Dec 2019- Director
Mr Richard Riley34 years Feb 2022- Director

P&L

March 2024

turnover

35.9m

+2%

operating profit

3.4m

+75%

gross margin

16%

+59.45%

turnover

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

Balance Sheet

March 2024

net assets

29.5m

+0.09%

total assets

37.1m

+0.05%

cash

807.1k

+509.5%

net assets

Total assets minus all liabilities

yorkwold pigpro limited company details

company number

01046828

Type

Private limited with Share Capital

industry

01460 - Raising of swine/pigs

incorporation date

March 1972

age

53

incorporated

UK

ultimate parent company

None

accounts

Full Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

SMAILES GOLDIE LIMITED

address

field house,, scarborough road,, driffield, yorkshire, YO25 5UY

Bank

HSBC BANK PLC

Legal Advisor

-

yorkwold pigpro 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 6 charges/mortgages relating to yorkwold pigpro limited. Currently there are 5 open charges and 1 have been satisfied in the past.

yorkwold pigpro 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 YORKWOLD PIGPRO LIMITED. This can take several minutes, an email will notify you when this has completed.

yorkwold pigpro limited Companies House Filings - See Documents

datedescriptionview/download