Growing of cereals (except rice), leguminous crops and oil seeds
Registered Address
the stables, champion court farm, newnham, sittingbourne, kent, ME9 0JX
Website
-
champion court farm limitedEstimated Valuation
£994k
Pomanda estimates the enterprise value of CHAMPION COURT FARM LIMITED at £994k based on a Turnover of £2.5m and 0.39x industry multiple (adjusted for size and gross margin).
champion court farm limitedEstimated Valuation
£495
Pomanda estimates the enterprise value of CHAMPION COURT FARM LIMITED at £495 based on an EBITDA of £190 and a 2.6x industry multiple (adjusted for size and gross margin).
champion court farm limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of CHAMPION COURT FARM LIMITED at £0 based on Net Assets of £-1.3m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Champion Court Farm LimitedOverview
Champion Court Farm Limited is a live company located in sittingbourne, ME9 0JX with a Companies House number of 01310747. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in April 1977, it's largest shareholder is
trustees of milstead manor farm legacy trust
with a 100% stake. Champion Court Farm Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£2.5m with
low
growth in recent years.
Pomanda's financial health check has awarded Champion Court Farm Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £2.5m, make it smaller than the average company (£5.3m)
£2.5m - Champion Court Farm Limited
£5.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (7.6%)
2% - Champion Court Farm Limited
7.6% - Industry AVG
Production
with a gross margin of 17.3%, this company has a higher cost of product (32.1%)
17.3% - Champion Court Farm Limited
32.1% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (8.9%)
0% - Champion Court Farm Limited
8.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (32)
2 - Champion Court Farm Limited
32 - Industry AVG
Pay Structure
on an average salary of £37.1k, the company has an equivalent pay structure (£37.1k)
£37.1k - Champion Court Farm Limited
£37.1k - Industry AVG
Efficiency
resulting in sales per employee of £1.3m, this is more efficient (£179.5k)
£1.3m - Champion Court Farm Limited
£179.5k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (37 days)
16 days - Champion Court Farm Limited
37 days - Industry AVG
Creditor Days
its suppliers are paid after 322 days, this is slower than average (39 days)
322 days - Champion Court Farm Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Champion Court Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Champion Court Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 303.4%, this is a higher level of debt than the average (46.7%)
303.4% - Champion Court Farm Limited
46.7% - Industry AVG
CHAMPION COURT FARM LIMITED financials
EXPORT
Champion Court Farm Limited's latest turnover from March 2024 is estimated at £2.5 million and the company has net assets of -£1.3 million. According to their latest financial statements, Champion Court Farm Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
2,528,309
2,330,071
2,176,633
2,387,525
2,530,776
227,128
2,297,493
180,109
1,981,280
2,235,854
2,179,019
118,059
52,628
1,200,174
111,074
Other Income Or Grants
Cost Of Sales
2,089,619
1,958,348
1,881,663
2,062,357
2,172,954
192,758
1,906,993
153,377
1,667,985
1,823,208
1,767,910
92,685
40,963
961,907
70,927
Gross Profit
438,690
371,723
294,970
325,168
357,822
34,370
390,500
26,732
313,295
412,646
411,108
25,374
11,665
238,267
40,147
Admin Expenses
438,499
371,655
286,054
324,656
357,699
45,733
397,819
-46,092
417,033
409,862
430,163
46,601
89,853
271,523
85,630
Operating Profit
191
68
8,916
512
123
-11,363
-7,319
72,824
-103,738
2,784
-19,055
-21,227
-78,188
-33,256
-45,483
Interest Payable
345
668
Interest Receivable
28
130
572
530
32
1
1
Pre-Tax Profit
191
68
8,916
512
123
-11,363
-7,319
72,853
-103,608
3,356
-18,525
-21,195
-78,187
-33,600
-46,151
Tax
-48
-13
-1,694
-97
-23
-14,570
-705
Profit After Tax
143
55
7,222
415
100
-11,363
-7,319
58,282
-103,608
2,651
-18,525
-21,195
-78,187
-33,600
-46,151
Dividends Paid
Retained Profit
143
55
7,222
415
100
-11,363
-7,319
58,282
-103,608
2,651
-18,525
-21,195
-78,187
-33,600
-46,151
Employee Costs
74,115
70,055
65,448
191,109
182,624
180,832
174,747
168,575
233,310
261,438
254,012
29,086
27,030
186,577
27,367
Number Of Employees
2
2
2
6
6
6
6
6
8
9
9
1
1
7
1
EBITDA*
191
68
8,916
512
123
-11,363
-7,319
72,824
-100,414
13,504
-5,758
-7,764
-65,906
-16,523
-32,201
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
481,140
496,079
504,917
505,392
514,490
522,566
548,307
524,872
254,543
254,681
263,201
275,853
279,316
271,558
252,497
Intangible Assets
Investments & Other
90
90
90
90
90
Debtors (Due After 1 year)
Total Fixed Assets
481,140
496,079
504,917
505,392
514,490
522,566
548,307
524,872
254,543
254,681
263,291
275,943
279,406
271,648
252,587
Stock & work in progress
8,765
68,147
2,744
71,810
50,570
27,257
1,835
Trade Debtors
116,734
98,357
83,760
83,908
60,315
40,998
34,589
21,198
212,488
187,725
77,315
11,230
9,673
10,783
28,376
Group Debtors
Misc Debtors
27,610
6,254
5,930
3,608
9,365
Cash
22,767
29,268
199,538
12,565
245
245
245
misc current assets
16,850
10,214
20,760
total current assets
144,344
104,611
89,690
87,516
69,680
57,848
44,803
41,958
244,020
285,140
279,597
95,605
60,488
38,285
30,456
total assets
625,484
600,690
594,607
592,908
584,170
580,414
593,110
566,830
498,563
539,821
542,888
371,548
339,894
309,933
283,043
Bank overdraft
10,619
Bank loan
Trade Creditors
1,846,010
1,847,191
1,848,510
1,852,568
1,843,804
1,356
1,843,055
2,161
1,718,266
1,655,916
1,661,634
69,953
27,104
1,310,772
3,742
Group/Directors Accounts
1,841,264
1,803,424
1,401,816
1,391,816
1,229,448
other short term finances
hp & lease commitments
other current liabilities
6,473
total current liabilities
1,846,010
1,847,191
1,848,510
1,852,568
1,843,804
1,842,620
1,843,055
1,805,585
1,718,266
1,655,916
1,661,634
1,471,769
1,418,920
1,310,772
1,250,282
loans
hp & lease commitments
Accruals and Deferred Income
51,642
25,810
18,463
19,928
20,369
17,897
18,795
22,666
other liabilities
provisions
total long term liabilities
51,642
25,810
18,463
19,928
20,369
17,897
18,795
22,666
total liabilities
1,897,652
1,873,001
1,866,973
1,872,496
1,864,173
1,860,517
1,861,850
1,828,251
1,718,266
1,655,916
1,661,634
1,471,769
1,418,920
1,310,772
1,250,282
net assets
-1,272,168
-1,272,311
-1,272,366
-1,279,588
-1,280,003
-1,280,103
-1,268,740
-1,261,421
-1,219,703
-1,116,095
-1,118,746
-1,100,221
-1,079,026
-1,000,839
-967,239
total shareholders funds
-1,272,168
-1,272,311
-1,272,366
-1,279,588
-1,280,003
-1,280,103
-1,268,740
-1,261,421
-1,219,703
-1,116,095
-1,118,746
-1,100,221
-1,079,026
-1,000,839
-967,239
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
191
68
8,916
512
123
-11,363
-7,319
72,824
-103,738
2,784
-19,055
-21,227
-78,188
-33,256
-45,483
Depreciation
3,324
10,720
13,297
13,463
12,282
16,733
13,282
Amortisation
Tax
-48
-13
-1,694
-97
-23
-14,570
-705
Stock
-8,765
-59,382
65,403
-69,066
21,240
23,313
25,422
1,835
Debtors
39,733
14,921
2,174
17,836
28,682
6,409
13,391
-191,290
24,763
110,410
66,085
1,557
-1,110
-17,593
28,376
Creditors
-1,181
-1,319
-4,058
8,764
1,842,448
-1,841,699
1,840,894
-1,716,105
62,350
-5,718
1,591,681
42,849
-1,283,668
1,307,030
3,742
Accruals and Deferred Income
25,832
7,347
-1,465
-441
2,472
-898
-3,871
22,666
-6,473
6,473
Deferred Taxes & Provisions
Cash flow from operations
-14,939
-8,838
-475
-9,098
1,816,338
-1,860,369
1,816,313
-1,435,130
-3,445
-168,732
1,588,904
12,288
-1,371,777
1,276,205
-52,197
Investing Activities
capital expenditure
14,939
8,838
475
9,098
8,076
25,741
-23,435
-270,329
-3,186
-2,200
-645
-10,000
-20,040
-35,794
-265,779
Change in Investments
-90
90
cash flow from investments
14,939
8,838
475
9,098
8,076
25,741
-23,435
-270,329
-3,186
-2,110
-645
-10,000
-20,040
-35,794
-265,869
Financing Activities
Bank loans
Group/Directors Accounts
-1,841,264
1,841,264
-1,803,424
1,803,424
-1,401,816
10,000
1,391,816
-1,229,448
1,229,448
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100,000
-921,088
interest
28
130
572
530
32
1
-344
-668
cash flow from financing
-1,841,264
1,841,264
-1,803,424
1,703,452
130
572
-1,401,286
10,032
1,391,817
-1,229,792
307,692
cash and cash equivalents
cash
-22,767
-6,501
-170,270
186,973
12,320
245
overdraft
-10,619
10,619
change in cash
-22,767
-6,501
-170,270
186,973
12,320
10,619
-10,374
champion court farm 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 champion court farm limited. Get real-time insights into champion court farm limited's credit score, group structure and payment trends.
Perform a competitor analysis for champion court farm limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in ME9 area or any other competitors across 12 key performance metrics.
champion court farm limited Ownership
CHAMPION COURT FARM LIMITED group structure
Champion Court Farm Limited has no subsidiary companies.
Ultimate parent company
CHAMPION COURT FARM LIMITED
01310747
CHAMPION COURT FARM LIMITED Shareholders
The sole shareholder of Champion Court Farm Limited is Trustees Of Milstead Manor Farm Legacy Trust.
trustees of milstead manor farm legacy trust
100%
champion court farm limited directors
Champion Court Farm Limited currently has 4 directors.
The longest serving directors include
Mrs Sarah Boucher (Jan 1997) and
Mr James Boucher (Sep 2016).
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
April 1977
age
48
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
h. & s. champion farms limited (December 1980)
nemcuse limited (December 1978)
accountant
BREBNERS
auditor
-
address
the stables, champion court farm, newnham, sittingbourne, kent, ME9 0JX
Bank
-
Legal Advisor
-
champion court farm 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 did not find charges/mortgages relating to champion court farm limited.
champion court farm 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 CHAMPION COURT FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
champion court farm limitedCompanies House Filings - See Documents
