Pomanda estimates the enterprise value of L.J. FAIRBURN AND SON LIMITED at £73.2m based on a Turnover of £109.2m and 0.67x industry multiple (adjusted for size and gross margin).
l.j. fairburn and son limitedEstimated Valuation
£46.1m
Pomanda estimates the enterprise value of L.J. FAIRBURN AND SON LIMITED at £46.1m based on an EBITDA of £7.4m and a 6.27x industry multiple (adjusted for size and gross margin).
l.j. fairburn and son limitedEstimated Valuation
£34.5m
Pomanda estimates the enterprise value of L.J. FAIRBURN AND SON LIMITED at £34.5m based on Net Assets of £18.1m and 1.91x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
L.j. Fairburn And Son LimitedOverview
L.j. Fairburn And Son Limited is a live company located in alford, LN13 9PL with a Companies House number of 01182857. It operates in the raising of poultry sector, SIC Code 01470. Founded in September 1974, it's largest shareholder is
daniel fairburn
with a 73.3% stake. L.j. Fairburn And Son Limited is a mature,
mega sized company, Pomanda has estimated its turnover at
£109.2m with
healthy
growth in recent years.
Pomanda's financial health check has awarded L.J. Fairburn And Son Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
3 Regular
4 Weak
Size
annual sales of £109.2m, make it larger than the average company (£18.1m)
£109.2m - L.j. Fairburn And Son Limited
£18.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.3%)
6% - L.j. Fairburn And Son Limited
6.3% - Industry AVG
Production
with a gross margin of 11.9%, this company has a comparable cost of product (13.7%)
11.9% - L.j. Fairburn And Son Limited
13.7% - Industry AVG
Profitability
an operating margin of 4.5% make it more profitable than the average company (2.5%)
4.5% - L.j. Fairburn And Son Limited
2.5% - Industry AVG
Employees
with 238 employees, this is above the industry average (51)
238 - L.j. Fairburn And Son Limited
51 - Industry AVG
Pay Structure
on an average salary of £45.3k, the company has a higher pay structure (£31.5k)
£45.3k - L.j. Fairburn And Son Limited
£31.5k - Industry AVG
Efficiency
resulting in sales per employee of £458.9k, this is more efficient (£319.1k)
£458.9k - L.j. Fairburn And Son Limited
£319.1k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is near the average (36 days)
39 days - L.j. Fairburn And Son Limited
36 days - Industry AVG
Creditor Days
its suppliers are paid after 39 days, this is slower than average (31 days)
39 days - L.j. Fairburn And Son Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 30 days, this is more than average (23 days)
30 days - L.j. Fairburn And Son Limited
23 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - L.j. Fairburn And Son Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 67.4%, this is a higher level of debt than the average (54.3%)
67.4% - L.j. Fairburn And Son Limited
54.3% - Industry AVG
L.J. FAIRBURN AND SON LIMITED financials
EXPORT
L.J. Fairburn And Son Limited's latest turnover from September 2023 is £109.2 million and the company has net assets of £18.1 million. According to their latest financial statements, L.J. Fairburn And Son Limited has 238 employees and maintains cash reserves of £2.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
109,211,194
100,869,297
102,398,762
91,684,112
92,743,650
86,689,938
80,906,735
66,017,457
60,072,935
44,383,627
30,732,955
23,570,687
17,967,407
12,426,150
11,825,381
Other Income Or Grants
Cost Of Sales
96,246,740
96,468,538
95,537,675
83,367,256
86,666,012
78,980,410
73,559,917
60,093,229
55,247,461
39,918,437
25,579,672
18,298,770
13,810,558
7,780,909
9,710,361
Gross Profit
12,964,454
4,400,759
6,861,087
8,316,856
6,077,638
7,709,528
7,346,818
5,924,228
4,825,474
4,465,190
5,153,283
5,271,917
4,156,849
4,645,241
2,115,020
Admin Expenses
8,102,541
4,822,035
5,548,354
5,858,712
4,893,788
4,670,576
4,737,012
3,783,919
2,461,492
2,372,416
2,125,701
2,283,561
3,399,484
1,213,562
1,240,330
Operating Profit
4,861,913
-421,276
1,312,733
2,458,144
1,183,850
3,038,952
2,609,806
2,140,309
2,363,982
2,092,774
3,027,582
2,988,356
757,365
3,431,679
874,690
Interest Payable
1,027,520
694,160
554,399
548,001
646,174
779,990
785,309
864,399
721,504
725,012
630,645
595,118
510,856
421,294
302,796
Interest Receivable
959
1,161
228
8
179
2
14
Pre-Tax Profit
3,834,393
-1,028,665
758,334
1,911,102
538,837
2,259,190
1,824,497
1,275,910
1,642,486
1,367,762
2,396,937
2,393,417
246,511
3,010,399
571,894
Tax
-686,428
-660,076
-225,469
-448,037
-164,033
-310,575
-499,578
-174,276
-422,613
-349,169
-687,275
-704,925
-138,718
-837,111
-252,482
Profit After Tax
3,147,965
-1,688,741
532,865
1,463,065
374,804
1,948,615
1,324,919
1,101,634
1,219,873
1,018,593
1,709,662
1,688,492
107,793
2,173,288
319,412
Dividends Paid
95,446
274,000
15,000
15,000
15,000
179,959
129,969
342,551
179,964
179,964
187,539
45,995
Retained Profit
3,052,519
-1,962,741
517,865
1,448,065
359,804
1,768,656
1,194,950
759,083
1,039,909
838,629
1,522,123
1,642,497
107,793
2,173,288
319,412
Employee Costs
10,781,116
7,642,689
9,013,907
9,358,837
7,192,925
6,881,409
6,647,922
4,931,607
4,657,710
3,738,722
2,691,981
1,999,065
1,713,482
1,160,510
1,259,982
Number Of Employees
238
235
301
284
261
220
212
200
158
129
96
72
63
52
54
EBITDA*
7,355,902
2,194,268
3,845,824
4,801,752
3,545,039
5,322,488
4,573,067
3,966,773
3,957,507
3,505,603
4,304,237
4,143,295
1,812,551
4,120,969
1,496,587
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
33,469,682
32,483,446
33,627,424
29,791,556
29,210,322
29,302,686
28,576,863
26,434,985
25,478,415
18,409,464
17,973,365
16,803,310
17,428,801
12,753,040
9,144,868
Intangible Assets
Investments & Other
275,000
275,000
188,229
188,229
188,229
288,957
288,957
288,957
288,957
288,957
188,229
188,229
Debtors (Due After 1 year)
370,692
370,692
294,309
294,309
247,343
116,757
Total Fixed Assets
34,115,374
33,129,138
34,109,962
30,274,094
29,645,894
29,708,400
28,865,820
26,723,942
25,767,372
18,698,421
18,161,594
16,991,539
17,428,801
12,753,040
9,144,868
Stock & work in progress
8,162,022
5,213,251
8,561,045
6,925,634
6,312,918
6,202,760
6,224,970
5,500,155
4,866,248
4,891,539
4,587,221
4,060,882
4,594,523
3,922,194
1,878,431
Trade Debtors
11,796,792
10,160,187
8,525,413
8,038,562
8,172,384
7,947,859
7,101,810
6,226,054
6,348,834
5,497,555
3,381,897
693,256
708,517
533,763
138,592
Group Debtors
Misc Debtors
1,413,754
1,929,427
2,334,115
1,676,791
1,646,315
1,095,435
1,123,048
1,135,419
935,589
980,307
576,269
1,284,804
652,147
421,639
656,501
Cash
2,605
9,066
3,572
555
10,208
360,816
11,188
96,597
300
300
623,106
14,142
15,497
misc current assets
total current assets
21,375,173
17,311,931
19,424,145
16,641,542
16,141,825
15,606,870
14,461,016
12,958,225
12,150,971
11,369,701
8,545,387
6,662,048
5,969,329
4,893,093
2,673,524
total assets
55,490,547
50,441,069
53,534,107
46,915,636
45,787,719
45,315,270
43,326,836
39,682,167
37,918,343
30,068,122
26,706,981
23,653,587
23,398,130
17,646,133
11,818,392
Bank overdraft
2,863,392
3,593,890
2,927,124
1,883,001
3,111,293
3,453,909
3,850,913
1,420,281
1,575,795
1,484,702
1,034,762
856,867
762,293
703,916
Bank loan
1,406,604
6,041,604
2,914,104
1,256,604
887,757
746,443
528,869
508,300
345,693
200,909
Trade Creditors
10,442,319
9,377,783
13,137,257
8,386,045
8,734,516
9,408,356
8,204,790
6,734,423
6,120,735
4,959,581
2,904,952
2,036,164
2,656,734
1,613,005
1,142,182
Group/Directors Accounts
14,679
24,008
90,431
12,507
597
other short term finances
40,000
40,000
40,000
40,000
40,000
hp & lease commitments
801,782
442,848
532,584
673,709
630,267
701,091
567,742
421,458
395,782
244,889
176,184
80,914
122,844
93,425
116,540
other current liabilities
5,031,959
1,639,926
1,737,619
2,726,024
1,320,387
2,234,481
2,247,311
1,727,520
1,655,671
1,260,850
1,159,671
994,566
843,117
1,430,828
670,503
total current liabilities
20,560,735
21,096,051
21,248,688
14,989,391
13,836,463
15,837,837
14,910,756
11,231,439
10,584,857
8,478,891
5,275,569
3,632,451
4,825,852
4,100,460
2,633,141
loans
9,890,095
11,296,698
12,490,802
12,559,906
13,841,510
11,973,646
13,258,160
14,725,966
13,824,943
8,884,122
9,649,154
10,331,433
10,547,766
6,276,579
4,083,024
hp & lease commitments
4,216,778
513,485
956,333
1,319,952
1,623,625
1,602,588
1,026,082
1,070,743
1,492,199
879,757
862,152
435,560
489,508
57,292
150,717
Accruals and Deferred Income
6,342
7,047
7,831
8,701
9,668
10,743
11,936
13,263
14,736
16,323
18,193
20,214
22,460
24,957
27,240
other liabilities
40,085
117,085
provisions
2,742,247
2,505,957
1,845,881
1,570,979
1,417,726
1,114,533
1,229,720
945,524
1,065,459
936,547
868,060
722,199
643,311
425,405
336,118
total long term liabilities
16,855,462
14,323,187
15,300,847
15,459,538
16,932,614
14,818,595
15,525,898
16,755,496
16,397,337
10,716,749
11,397,559
11,509,406
11,703,045
6,784,233
4,597,099
total liabilities
37,416,197
35,419,238
36,549,535
30,448,929
30,769,077
30,656,432
30,436,654
27,986,935
26,982,194
19,195,640
16,673,128
15,141,857
16,528,897
10,884,693
7,230,240
net assets
18,074,350
15,021,831
16,984,572
16,466,707
15,018,642
14,658,838
12,890,182
11,695,232
10,936,149
10,872,482
10,033,853
8,511,730
6,869,233
6,761,440
4,588,152
total shareholders funds
18,074,350
15,021,831
16,984,572
16,466,707
15,018,642
14,658,838
12,890,182
11,695,232
10,936,149
10,872,482
10,033,853
8,511,730
6,869,233
6,761,440
4,588,152
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
4,861,913
-421,276
1,312,733
2,458,144
1,183,850
3,038,952
2,609,806
2,140,309
2,363,982
2,092,774
3,027,582
2,988,356
757,365
3,431,679
874,690
Depreciation
2,493,989
2,615,544
2,533,091
2,343,608
2,361,189
2,283,536
1,963,261
1,826,464
1,593,525
1,412,829
1,276,655
1,154,939
1,055,186
689,290
621,897
Amortisation
Tax
-686,428
-660,076
-225,469
-448,037
-164,033
-310,575
-499,578
-174,276
-422,613
-349,169
-687,275
-704,925
-138,718
-837,111
-252,482
Stock
2,948,771
-3,347,794
1,635,411
612,716
110,158
-22,210
724,815
633,907
-25,291
304,318
526,339
-533,641
672,329
2,043,763
1,878,431
Debtors
1,120,932
1,306,469
1,144,175
-56,380
905,991
935,193
863,385
77,050
806,561
2,519,696
1,980,106
617,396
405,262
160,309
795,093
Creditors
1,064,536
-3,759,474
4,751,212
-348,471
-673,840
1,203,566
1,470,367
613,688
1,161,154
2,054,629
868,788
-620,570
1,043,729
470,823
1,142,182
Accruals and Deferred Income
3,391,328
-98,477
-989,275
1,404,670
-915,169
-14,023
518,464
70,376
393,234
99,309
163,084
149,203
-590,208
758,042
697,743
Deferred Taxes & Provisions
236,290
660,076
274,902
153,253
303,193
-115,187
284,196
-119,935
128,912
68,487
145,861
78,888
217,906
89,287
336,118
Cash flow from operations
7,291,925
377,642
4,877,608
5,006,831
1,079,041
5,173,286
4,758,316
3,645,669
4,436,924
2,554,845
2,288,250
2,962,136
1,267,669
2,397,938
746,624
Investing Activities
capital expenditure
-1,559,942
-3,509,767
-2,790,526
-7,567,476
-1,650,965
-1,619,419
-529,448
-5,171,309
-4,155,880
-604,700
Change in Investments
86,771
-100,728
100,728
188,229
cash flow from investments
-86,771
100,728
-1,559,942
-3,509,767
-2,790,526
-7,567,476
-1,751,693
-1,619,419
-717,677
-5,171,309
-4,155,880
-604,700
Financing Activities
Bank loans
-4,635,000
3,127,500
1,657,500
1,256,604
-887,757
141,314
217,574
528,869
-508,300
162,607
144,784
200,909
Group/Directors Accounts
14,679
-24,008
24,008
-90,431
90,431
-12,507
11,910
597
Other Short Term Loans
-40,000
40,000
Long term loans
-1,406,603
-1,194,104
-69,104
-1,281,604
1,867,864
-1,284,514
-1,467,806
901,023
4,940,821
-765,032
-682,279
-216,333
4,271,187
2,193,555
4,083,024
Hire Purchase and Lease Commitments
4,062,227
-532,584
-504,744
-260,231
-49,787
709,855
101,623
-395,780
763,335
86,310
521,862
-95,878
461,635
-116,540
267,257
other long term liabilities
-40,085
-77,000
117,085
share issue
-976,242
4,268,740
interest
-1,027,520
-694,160
-554,399
-547,042
-645,013
-779,762
-785,309
-864,399
-721,496
-725,012
-630,645
-594,939
-510,854
-421,280
-302,796
cash flow from financing
-2,992,217
706,652
465,245
-848,350
1,096,064
-1,237,336
-3,039,249
-268,273
4,314,423
-874,865
-1,311,869
-732,633
4,367,349
1,856,644
8,316,225
cash and cash equivalents
cash
-6,461
5,494
3,017
-9,653
-350,608
349,628
-85,409
96,297
300
-623,106
608,964
-1,355
15,497
overdraft
-730,498
666,766
1,044,123
-1,228,292
-342,616
-397,004
2,430,632
-155,514
91,093
449,940
1,034,762
-856,867
94,574
58,377
703,916
change in cash
724,037
-661,272
-1,041,106
1,218,639
-7,992
746,632
-2,516,041
251,811
-91,093
-449,640
-1,657,868
1,465,831
-95,929
-42,880
-703,916
l.j. fairburn and son 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 l.j. fairburn and son limited. Get real-time insights into l.j. fairburn and son limited's credit score, group structure and payment trends.
Perform a competitor analysis for l.j. fairburn and son limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other mega companies, companies in LN13 area or any other competitors across 12 key performance metrics.
l.j. fairburn and son limited Ownership
L.J. FAIRBURN AND SON LIMITED group structure
L.J. Fairburn And Son Limited has 1 subsidiary company.
The largest shareholders in L.J. Fairburn And Son Limited include Daniel Fairburn and Caroline Fairburn-Wright.
daniel fairburn
73.34%
caroline fairburn-wright
13.33%
sarah hall
13.33%
l.j. fairburn and son limited directors
L.J. Fairburn And Son Limited currently has 3 directors.
The longest serving directors include
Mr Daniel Fairburn (Jan 1998) and
Mrs Caroline Fairburn-Wright (Jan 1998).
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 42 charges/mortgages relating to l.j. fairburn and son limited. Currently there are 15 open charges and 27 have been satisfied in the past.
l.j. fairburn and son 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 L.J. FAIRBURN AND SON LIMITED. This can take several minutes, an email will notify you when this has completed.
l.j. fairburn and son limitedCompanies House Filings - See Documents
