Blackford Farms Limited

POWER SEARCH PRICING

SOLUTIONS

blackford farms limited Company Information

Company Number

01229010

Next Accounts

164 days late

Directors

Maher Al Tajir

Mohsin Altajir

View All

Shareholders

law 2499 limited

Group Structure

View All

Industry

Renting and operating of Housing Association real estate

Registered Address

5 new street square, london, EC4A 3TW

Website

blackfordfarms.co.uk

blackford farms limited Estimated Valuation

£12.7m

Pomanda estimates the enterprise value of BLACKFORD FARMS LIMITED at £12.7m based on an EBITDA of £2.4m and a 5.2x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Blackford Farms Limited is a live company located in london, EC4A 3TW with a Companies House number of 01229010. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in October 1975, it's largest shareholder is law 2499 limited with a 100% stake. Blackford Farms Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.2m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Blackford Farms Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

5 Strong

3 Regular

3 Weak

Size

annual sales of £3.2m, make it larger than the average company (£2.2m)

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (5.9%)

EXPORT

Blackford Farms Limited's latest turnover from December 2022 is estimated at £3.2 million and the company has net assets of £3.3 million. According to their latest financial statements, Blackford Farms Limited has 23 employees and maintains cash reserves of £288 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	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	3,153,049	1,426,781	2,237,932	1,744,820	1,063,682	1,144,709	1,480,584	1,374,086	1,243,019	2,715,972	1,587,897	1,663,550	1,513,140
Other Income Or Grants
Cost Of Sales	1,283,280	623,853	1,155,505	787,019	418,026	475,621	633,371	198,274	899,545	1,081,122	384,665	319,973	203,127
Gross Profit	1,869,769	802,928	1,082,427	957,800	645,655	669,088	847,214	1,175,812	343,474	1,634,850	1,203,232	1,343,577	1,310,013
Admin Expenses	-471,451	-1,244,475	-14,700	21,045	53,042	-79,599	347,472	776,468	812,846	911,180	1,052,385	889,023	779,969
Operating Profit	2,341,220	2,047,403	1,097,127	936,755	592,613	748,687	499,742	399,344	-469,372	723,670	150,847	454,554	530,044
Interest Payable	689,435	838,177	461,300	37,539	35,065	31,809	180,406	22,336	32,495	34,540	28,730	28,494	24,148
Interest Receivable	5	177	1	2	1	1	1
Pre-Tax Profit	1,651,790	1,209,402	635,828	899,217	557,548	716,879	319,338	377,008	-501,867	689,130	122,117	426,060	505,896
Tax	-313,840	-229,786	-120,807	-170,851	-105,934	-143,376	-63,867	12,340	52,235	-78,567			1,029
Profit After Tax	1,337,950	979,616	515,021	728,366	451,614	573,503	255,470	389,348	-449,632	610,563	122,117	426,060	506,925
Dividends Paid
Retained Profit	1,337,950	979,616	515,021	728,366	451,614	573,503	255,470	389,348	-449,632	610,563	122,117	426,060	506,925
Employee Costs	635,528	618,780	583,595	562,241	569,559	565,023	474,476	451,278	426,854	977,796	536,845	660,954
Number Of Employees	23	24	23	23	25	25	20	19	18	42	24	29
EBITDA*	2,445,559	2,176,947	1,212,918	1,031,033	675,547	829,999	566,342	475,653	-399,846	795,407	238,775	551,477	614,878

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	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	2,674,601	2,885,404	2,907,148	2,870,915	2,860,443	2,875,640	2,650,282	2,472,302	1,830,343	1,292,635	940,062	734,482	736,216
Intangible Assets
Investments & Other									330	330	330	330	330
Debtors (Due After 1 year)	120,911
Total Fixed Assets	2,795,512	2,885,404	2,907,148	2,870,915	2,860,443	2,875,640	2,650,282	2,472,302	1,830,673	1,292,965	940,392	734,812	736,546
Stock & work in progress									62,236	59,368	753,995	560,318	453,135
Trade Debtors	307,091	82,926	176,006	161,054	46,046	16,375	128,619	25,901	8,747	61,540	137,457	121,403	74,036
Group Debtors	16,975,464	15,800,942	14,052,980	1,210,748	1,233,500	1,187,724	2,863,930	2,494,699	2,329,446	2,624,450	1,974,741	1,742,246	850,736
Misc Debtors	3,433,934	2,172,439	2,249,471	1,770,427	1,357,487	943,771	419,585	310,424	225,486	323,374	223,826	123,296	898,546
Cash	288	354,442	31	178	232	100	389	25	261	1,788		104,224	100
misc current assets
total current assets	20,716,777	18,410,749	16,478,488	3,142,407	2,637,265	2,147,970	3,412,523	2,831,049	2,626,176	3,070,520	3,090,019	2,651,487	2,276,553
total assets	23,512,289	21,296,153	19,385,636	6,013,322	5,497,708	5,023,610	6,062,805	5,303,351	4,456,849	4,363,485	4,030,411	3,386,299	3,013,099
Bank overdraft	514,411	14,350,891	13,130,334	537,804	574,465	504,465	513,417	477,120	492,777	592,323	520,693	461,024	258,055
Bank loan
Trade Creditors	210,936	59,402	354,772	125,081	235,344	236,587	191,021	246,141	456,378	250,868	673,554	321,014	246,555
Group/Directors Accounts	4,223,631	3,722,617	3,885,110	3,631,609	3,658,139	3,644,621	5,023,131	1,032,162	595,558	108,004	167,870	159,470	97,185
other short term finances
hp & lease commitments									4,385	22,080	44,936	48,985	33,398
other current liabilities	1,225,361	1,032,701	864,494	1,082,923	1,122,221	1,182,012	1,452,814	360,572	435,948	466,719	297,518	149,913	274,436
total current liabilities	6,174,339	19,165,611	18,234,710	5,377,417	5,590,169	5,567,685	7,180,383	2,115,995	1,985,046	1,439,994	1,704,571	1,140,406	909,629
loans	14,000,000							4,560,404	4,233,431	4,233,431	4,233,431	4,233,431	4,532,931
hp & lease commitments									768	2,824	15,736	55,621	39,758
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities	14,000,000							4,560,404	4,234,199	4,236,255	4,249,167	4,289,052	4,572,689
total liabilities	20,174,339	19,165,611	18,234,710	5,377,417	5,590,169	5,567,685	7,180,383	6,676,399	6,219,245	5,676,249	5,953,738	5,429,458	5,482,318
net assets	3,337,950	2,130,542	1,150,926	635,905	-92,461	-544,075	-1,117,578	-1,373,048	-1,762,396	-1,312,764	-1,923,327	-2,043,159	-2,469,219
total shareholders funds	3,337,950	2,130,542	1,150,926	635,905	-92,461	-544,075	-1,117,578	-1,373,048	-1,762,396	-1,312,764	-1,923,327	-2,043,159	-2,469,219

	Dec 2022	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	2,341,220	2,047,403	1,097,127	936,755	592,613	748,687	499,742	399,344	-469,372	723,670	150,847	454,554	530,044
Depreciation	104,339	129,544	115,791	94,278	82,934	81,312	66,600	76,309	69,526	71,737	87,928	96,923	84,834
Amortisation
Tax	-313,840	-229,786	-120,807	-170,851	-105,934	-143,376	-63,867	12,340	52,235	-78,567			1,029
Stock								-62,236	2,868	-694,627	193,677	107,183	453,135
Debtors	20,837,400	1,577,850	13,336,228	505,196	489,163	-1,264,264	581,110	267,345	-445,685	673,340	349,079	163,627	1,823,318
Creditors	210,936	-295,370	229,691	-110,263	-1,243	45,566	-55,120	-210,237	205,510	-422,686	352,540	74,459	246,555
Accruals and Deferred Income	1,225,361	168,207	-218,429	-39,298	-59,791	-270,802	1,092,242	-75,376	-30,771	169,201	147,605	-124,523	274,436
Deferred Taxes & Provisions
Cash flow from operations	-17,269,384	242,148	-12,232,855	205,425	19,416	1,725,651	958,487	-2,729	269,945	484,642	196,164	230,603	-1,139,555
Investing Activities
capital expenditure	-2,778,940	-107,800	-152,024	-104,750	-67,737	-306,670	-244,580	-718,268	-607,234	-424,310	-293,508	-95,189	-821,050
Change in Investments								-330					330
cash flow from investments	-2,778,940	-107,800	-152,024	-104,750	-67,737	-306,670	-244,580	-717,938	-607,234	-424,310	-293,508	-95,189	-821,380
Financing Activities
Bank loans
Group/Directors Accounts	4,223,631	-162,493	253,501	-26,530	13,518	-1,378,510	3,990,969	436,604	487,554	-59,866	8,400	62,285	97,185
Other Short Term Loans
Long term loans	14,000,000						-4,560,404	326,973				-299,500	4,532,931
Hire Purchase and Lease Commitments								-5,153	-19,751	-35,768	-43,934	31,450	73,156
other long term liabilities
share issue	2,000,000										-2,285		-2,976,144
interest	-689,430	-838,000	-461,299	-37,537	-35,064	-31,808	-180,405	-22,336	-32,495	-34,540	-28,730	-28,494	-24,148
cash flow from financing	19,534,201	-1,000,493	-207,798	-64,067	-21,546	-1,410,318	-749,840	736,088	435,308	-130,174	-66,549	-234,259	1,702,980
cash and cash equivalents
cash	288	354,411	-147	-54	132	-289	364	-236	-1,527	1,788	-104,224	104,124	100
overdraft	514,411	1,220,557	12,592,530	-36,661	70,000	-8,952	36,297	-15,657	-99,546	71,630	59,669	202,969	258,055
change in cash	-514,123	-866,146	-12,592,677	36,607	-69,868	8,663	-35,933	15,421	98,019	-69,842	-163,893	-98,845	-257,955

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for blackford farms limited. Get real-time insights into blackford farms 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

Perform a competitor analysis for blackford farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in EC4A area or any other competitors across 12 key performance metrics.

BLACKFORD FARMS LIMITED group structure

Blackford Farms Limited has 1 subsidiary company.

Ultimate parent company

BLACKFORD FARMS LIMITED

01229010

1 subsidiary

HIGHLAND RENEWABLES LIMITED

SC450598

BLACKFORD FARMS LIMITED Shareholders

law 2499 limited

100%

Blackford Farms Limited currently has 3 directors. The longest serving directors include Mr Maher Al Tajir (Oct 1991) and Mr Mohsin Altajir (Feb 2013).

officer	country	age	start	end	role
Mr Maher Al Tajir	U A E	67 years	Oct 1991	-	Director
Mr Mohsin Altajir	Scotland	58 years	Feb 2013	-	Director
Mr Khalid Altajir	United Kingdom	66 years	Feb 2013	-	Director

P&L

December 2022

turnover

3.2m

operating profit

2.3m

gross margin

59.4%

turnover

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

Balance Sheet

December 2022

net assets

3.3m

total assets

23.5m

cash

288

net assets

Total assets minus all liabilities

Similar Companies

the trinley estate limited

j.h. mewburn limited

3.5

caroline louise farms limited

pusey farming limited

1.5

ajmeet properties ltd

3.5

company number

01229010

Type

Private limited with Share Capital

industry

01621 - Farm animal boarding and care

68201 - Renting and operating of Housing Association real estate

01110 - Growing of cereals (except rice), leguminous crops and oil seeds

incorporation date

October 1975

ultimate parent company

None

previous names

stirling meats (scotland) limited (December 1983)

blackford farms limited (May 1983)

address

5 new street square, london, EC4A 3TW

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 23 charges/mortgages relating to blackford farms limited. Currently there are 7 open charges and 16 have been satisfied in the past.

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 BLACKFORD FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.

blackford farms limited Company Information

blackford farms limited Estimated Valuation

blackford farms limited Estimated Valuation

blackford farms limited Estimated Valuation

Blackford Farms Limited Overview

Blackford Farms Limited Health Check

BLACKFORD FARMS LIMITED financials

blackford farms limited Credit Report and Business Information

Blackford Farms Limited Competitor Analysis

blackford farms limited Ownership

blackford farms limited directors

blackford farms limited company details

blackford farms limited Charges & Mortgages

blackford farms limited Capital Raised & Share Issues BETA

blackford farms limited Companies House Filings - See Documents