Pomanda estimates the enterprise value of WEYBREAD BROILER GROWERS LIMITED at £286.3k based on a Turnover of £825.9k and 0.35x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of WEYBREAD BROILER GROWERS LIMITED at £1.7m based on an EBITDA of £516.2k and a 3.29x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of WEYBREAD BROILER GROWERS LIMITED at £13.6m based on Net Assets of £7.3m and 1.87x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Weybread Broiler Growers LimitedOverview
Weybread Broiler Growers Limited is a live company located in norfolk, NR30 1HE with a Companies House number of 01311819. It operates in the raising of poultry sector, SIC Code 01470. Founded in May 1977, it's largest shareholder is
david frederick thacker
with a 39% stake. Weybread Broiler Growers Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£825.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Weybread Broiler Growers 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
4 Regular
3 Weak
Size
annual sales of £825.9k, make it smaller than the average company (£16.4m)
£825.9k - Weybread Broiler Growers Limited
£16.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -43%, show it is growing at a slower rate (8.4%)
-43% - Weybread Broiler Growers Limited
8.4% - Industry AVG
Production
with a gross margin of 17.3%, this company has a comparable cost of product (17.3%)
17.3% - Weybread Broiler Growers Limited
17.3% - Industry AVG
Profitability
an operating margin of 61.7% make it more profitable than the average company (4.3%)
61.7% - Weybread Broiler Growers Limited
4.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (45)
2 - Weybread Broiler Growers Limited
45 - Industry AVG
Pay Structure
on an average salary of £33k, the company has an equivalent pay structure (£33k)
£33k - Weybread Broiler Growers Limited
£33k - Industry AVG
Efficiency
resulting in sales per employee of £413k, this is equally as efficient (£439.1k)
£413k - Weybread Broiler Growers Limited
£439.1k - Industry AVG
Debtor Days
it gets paid by customers after 30 days, this is near the average (32 days)
30 days - Weybread Broiler Growers Limited
32 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Weybread Broiler Growers Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Weybread Broiler Growers Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 357 weeks, this is more cash available to meet short term requirements (10 weeks)
357 weeks - Weybread Broiler Growers Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 20.3%, this is a lower level of debt than the average (52.2%)
20.3% - Weybread Broiler Growers Limited
52.2% - Industry AVG
WEYBREAD BROILER GROWERS LIMITED financials
EXPORT
Weybread Broiler Growers Limited's latest turnover from March 2024 is estimated at £825.9 thousand and the company has net assets of £7.3 million. According to their latest financial statements, Weybread Broiler Growers Limited has 2 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
825,947
672,835
479,192
4,435,219
3,369,145
2,336,981
1,584,723
866,106
705,140
743,740
730,122
610,600
710,999
640,050
Other Income Or Grants
Cost Of Sales
682,637
566,194
390,964
3,645,896
2,835,724
1,918,917
1,301,908
709,170
576,435
595,309
565,167
459,277
566,001
474,294
Gross Profit
143,310
106,641
88,228
789,323
533,421
418,064
282,814
156,936
128,705
148,431
164,954
151,324
144,998
165,757
Admin Expenses
-366,356
-475,385
-5,699,987
-1,287,612
231,767
71,611
-99,561
139,192
58,135
81,380
121,658
93,389
112,145
109,387
-250,997
Operating Profit
509,666
582,026
5,788,215
2,076,935
301,654
346,453
382,375
17,744
70,570
67,051
43,296
57,935
32,853
56,370
250,997
Interest Payable
Interest Receivable
53,267
16,459
84
183
505
324
276
135
109
71
6
Pre-Tax Profit
562,933
598,485
5,788,299
2,076,935
301,654
346,453
382,375
17,926
71,075
67,376
43,571
58,070
32,962
56,442
251,003
Tax
-140,733
-113,712
-1,099,777
-394,618
-57,314
-65,826
-72,651
-3,585
-14,215
-14,149
-10,021
-13,937
-8,570
-15,804
-70,281
Profit After Tax
422,200
484,773
4,688,522
1,682,317
244,340
280,627
309,724
14,341
56,860
53,227
33,550
44,133
24,392
40,638
180,722
Dividends Paid
Retained Profit
422,200
484,773
4,688,522
1,682,317
244,340
280,627
309,724
14,341
56,860
53,227
33,550
44,133
24,392
40,638
180,722
Employee Costs
66,076
62,338
60,448
63,221
61,148
52,145
48,973
50,289
72,444
76,951
70,862
70,823
89,503
69,582
Number Of Employees
2
2
2
2
2
2
2
2
3
3
3
3
4
3
EBITDA*
516,224
588,710
5,788,215
2,076,935
301,654
346,453
382,375
17,744
121,043
122,043
98,289
112,514
87,701
101,008
296,046
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
92,933
99,491
106,175
1,243,753
540,853
604,637
660,111
564,951
382,596
433,069
481,131
533,526
569,695
545,005
587,728
Intangible Assets
Investments & Other
7,500,000
7,500,000
7,000,000
Debtors (Due After 1 year)
Total Fixed Assets
7,592,933
7,599,491
7,106,175
1,243,753
540,853
604,637
660,111
564,951
382,596
433,069
481,131
533,526
569,695
545,005
587,728
Stock & work in progress
85
85
85
85
85
85
85
Trade Debtors
68,878
67,220
843,578
988,649
656,879
376,983
125,811
63,511
62,696
53,695
51,915
48,660
57,885
66,266
Group Debtors
Misc Debtors
192,575
306,012
391,615
28,943
24,102
Cash
1,277,093
752,137
22,399
146,041
55,997
73,792
36,530
17,346
26,182
2,290
misc current assets
55,968
1,566
3,496
total current assets
1,538,546
1,058,149
481,234
872,521
1,012,751
712,847
378,549
129,307
209,637
118,778
127,572
88,530
66,091
84,152
68,641
total assets
9,131,479
8,657,640
7,587,409
2,116,274
1,553,604
1,317,484
1,038,660
694,258
592,233
551,847
608,703
622,056
635,786
629,157
656,369
Bank overdraft
Bank loan
Trade Creditors
11,460
270,557
107,650
116,195
115,973
90,127
156,711
173,185
197,268
192,992
201,107
194,797
312,647
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
185,887
139,920
35,045
total current liabilities
185,887
139,920
46,505
270,557
107,650
116,195
115,973
90,127
156,711
173,185
197,268
192,992
201,107
194,797
312,647
loans
hp & lease commitments
Accruals and Deferred Income
13,400
13,400
13,075
15,100
6,268
other liabilities
150,000
150,000
150,000
150,000
150,000
86,000
137,037
186,927
211,000
161,000
provisions
1,665,780
1,660,108
1,168,065
142
total long term liabilities
1,665,780
1,660,108
1,168,065
163,400
163,400
163,075
165,100
156,268
86,000
137,179
186,927
211,000
161,000
total liabilities
1,851,667
1,800,028
1,214,570
433,957
271,050
279,270
281,073
246,395
156,711
173,185
283,268
330,171
388,034
405,797
473,647
net assets
7,279,812
6,857,612
6,372,839
1,682,317
1,282,554
1,038,214
757,587
447,863
435,522
378,662
325,435
291,885
247,752
223,360
182,722
total shareholders funds
7,279,812
6,857,612
6,372,839
1,682,317
1,282,554
1,038,214
757,587
447,863
435,522
378,662
325,435
291,885
247,752
223,360
182,722
Mar 2024
Mar 2023
Mar 2022
Mar 2021
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
509,666
582,026
5,788,215
2,076,935
301,654
346,453
382,375
17,744
70,570
67,051
43,296
57,935
32,853
56,370
250,997
Depreciation
6,558
6,684
50,473
54,992
54,993
54,579
54,848
44,638
45,049
Amortisation
Tax
-140,733
-113,712
-1,099,777
-394,618
-57,314
-65,826
-72,651
-3,585
-14,215
-14,149
-10,021
-13,937
-8,570
-15,804
-70,281
Stock
-85
85
Debtors
-44,559
-152,823
-413,686
872,521
355,872
279,896
251,172
62,300
815
9,001
1,780
3,255
-9,225
-8,381
66,266
Creditors
-11,460
-259,097
270,557
-8,545
222
25,846
-66,584
-16,474
-24,083
4,276
-8,115
6,310
-117,850
312,647
Accruals and Deferred Income
45,967
104,875
21,645
13,400
325
-2,025
8,832
6,268
Deferred Taxes & Provisions
5,672
492,043
1,168,065
-142
142
Cash flow from operations
471,689
1,213,279
6,032,737
1,093,753
-119,752
-1,072
93,230
-108,372
89,539
74,810
90,622
87,349
94,666
-24,265
472,061
Investing Activities
capital expenditure
1,137,578
-1,243,753
63,784
55,474
-95,160
-182,355
-6,930
-2,598
-18,410
-79,538
-1,915
-632,777
Change in Investments
500,000
7,000,000
cash flow from investments
-500,000
-5,862,422
-1,243,753
63,784
55,474
-95,160
-182,355
-6,930
-2,598
-18,410
-79,538
-1,915
-632,777
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-150,000
150,000
150,000
-86,000
-51,037
-49,890
-24,073
50,000
161,000
share issue
2,000
-2,000
2,000
interest
53,267
16,459
84
183
505
324
276
135
109
71
6
cash flow from financing
53,267
16,459
-147,916
150,000
148,183
505
-85,676
-50,761
-49,755
-23,964
50,071
163,006
cash and cash equivalents
cash
524,956
729,738
22,399
-146,041
90,044
-17,795
37,262
19,184
-8,836
23,892
2,290
overdraft
change in cash
524,956
729,738
22,399
-146,041
90,044
-17,795
37,262
19,184
-8,836
23,892
2,290
weybread broiler growers 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 weybread broiler growers limited. Get real-time insights into weybread broiler growers limited's credit score, group structure and payment trends.
Perform a competitor analysis for weybread broiler growers limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in NR30 area or any other competitors across 12 key performance metrics.
weybread broiler growers limited Ownership
WEYBREAD BROILER GROWERS LIMITED group structure
Weybread Broiler Growers Limited has no subsidiary companies.
Ultimate parent company
WEYBREAD BROILER GROWERS LIMITED
01311819
WEYBREAD BROILER GROWERS LIMITED Shareholders
The largest shareholders in Weybread Broiler Growers Limited include David Frederick Thacker and Richard John Thacker.
david frederick thacker
39%
richard john thacker
16.35%
matthew david thacker
16.35%
imogen frances farnes
16.3%
julia esme thacker
12%
weybread broiler growers limited directors
Weybread Broiler Growers Limited currently has 4 directors.
The longest serving directors include
Mr David Thacker (Jan 1992) and
Mrs Imogen Farnes (Mar 2024).
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 10 charges/mortgages relating to weybread broiler growers limited. Currently there are 0 open charges and 10 have been satisfied in the past.
weybread broiler growers 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 WEYBREAD BROILER GROWERS LIMITED. This can take several minutes, an email will notify you when this has completed.
weybread broiler growers limitedCompanies House Filings - See Documents
