association of independent crop consultants limited
association of independent crop consultants limited Company Information
Group Structure
View All
Industry
Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
Registered Address
c/o smith & williamson, old library chambers, 21 chipper lane, salisbury, wiltshire, SP1 1BG
Website
http://aicc.org.ukassociation of independent crop consultants limited Estimated Valuation
Pomanda estimates the enterprise value of ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED at £379.4k based on a Turnover of £602.8k and 0.63x industry multiple (adjusted for size and gross margin).
association of independent crop consultants limited Estimated Valuation
Pomanda estimates the enterprise value of ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED at £0 based on an EBITDA of £-9.2k and a 4.2x industry multiple (adjusted for size and gross margin).
association of independent crop consultants limited Estimated Valuation
Pomanda estimates the enterprise value of ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED at £268.1k based on Net Assets of £114.1k and 2.35x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Association Of Independent Crop Consultants Limited Overview
Association Of Independent Crop Consultants Limited is a live company located in 21 chipper lane, salisbury, SP1 1BG with a Companies House number of 01581564. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in August 1981, it's largest shareholder is unknown. Association Of Independent Crop Consultants Limited is a mature, small sized company, Pomanda has estimated its turnover at £602.8k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Association Of Independent Crop Consultants Limited Health Check
Pomanda's financial health check has awarded Association Of Independent Crop Consultants Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
6 Regular
4 Weak
Size
annual sales of £602.8k, make it smaller than the average company (£1.8m)
- Association Of Independent Crop Consultants Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (6.2%)
- Association Of Independent Crop Consultants Limited
6.2% - Industry AVG
Production
with a gross margin of 45%, this company has a comparable cost of product (45%)
- Association Of Independent Crop Consultants Limited
45% - Industry AVG
Profitability
an operating margin of -1.8% make it less profitable than the average company (5.9%)
- Association Of Independent Crop Consultants Limited
5.9% - Industry AVG
Employees
with 9 employees, this is below the industry average (18)
9 - Association Of Independent Crop Consultants Limited
18 - Industry AVG
Pay Structure
on an average salary of £49.8k, the company has an equivalent pay structure (£49.8k)
- Association Of Independent Crop Consultants Limited
£49.8k - Industry AVG
Efficiency
resulting in sales per employee of £67k, this is less efficient (£117.4k)
- Association Of Independent Crop Consultants Limited
£117.4k - Industry AVG
Debtor Days
it gets paid by customers after 51 days, this is near the average (57 days)
- Association Of Independent Crop Consultants Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 33 days, this is close to average (32 days)
- Association Of Independent Crop Consultants Limited
32 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (35 days)
- Association Of Independent Crop Consultants Limited
35 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 59 weeks, this is more cash available to meet short term requirements (28 weeks)
59 weeks - Association Of Independent Crop Consultants Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52.9%, this is a similar level of debt than the average (52.7%)
52.9% - Association Of Independent Crop Consultants Limited
52.7% - Industry AVG
ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED financials
Association Of Independent Crop Consultants Limited's latest turnover from September 2023 is estimated at £602.8 thousand and the company has net assets of £114.1 thousand. According to their latest financial statements, Association Of Independent Crop Consultants Limited has 9 employees and maintains cash reserves of £147.4 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 | 105,168 | 126,813 | 110,441 | 104,340 | 90,047 | 81,314 | 82,392 | 94,675 | 80,840 | ||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 7,379 | 6,445 | 6,087 | 2,599 | 1,986 | 2,034 | 6,106 | 4,575 | 1,996 | ||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | 50 | 110 | 103 | 501 | 826 | 886 | 54 | 76 | 400 | ||||||
| Pre-Tax Profit | 7,429 | 6,555 | 6,190 | 3,100 | 2,812 | 2,920 | 6,160 | 4,651 | 2,396 | ||||||
| Tax | -10 | -22 | -23 | -98 | -165 | -177 | -11 | -16 | -84 | ||||||
| Profit After Tax | 7,419 | 6,533 | 6,167 | 3,002 | 2,647 | 2,743 | 6,149 | 4,635 | 2,312 | ||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | 7,419 | 6,533 | 6,167 | 3,002 | 2,647 | 2,743 | 6,149 | 4,635 | 2,312 | ||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 9 | 5 | 10 | 10 | 10 | 10 | 10 | ||||||||
| EBITDA* | 8,595 | 9,196 | 6,087 | 5,363 | 4,244 | 4,299 | 8,212 | 6,719 | 4,011 |
* 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 | 3,243 | 3,524 | 5,258 | 7,467 | 7,171 | 5,487 | 4,862 | 3,208 | 4,895 | 7,282 | 4,608 | 4,767 | 4,024 | 4,822 | 4,063 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 3,243 | 3,524 | 5,258 | 7,467 | 7,171 | 5,487 | 4,862 | 3,208 | 4,895 | 7,282 | 4,608 | 4,767 | 4,024 | 4,822 | 4,063 |
| Stock & work in progress | 1,440 | 3,971 | 5,849 | 2,419 | 2,419 | 2,419 | 1,225 | 3,042 | 3,291 | 1,275 | 1,275 | 854 | 560 | ||
| Trade Debtors | 84,688 | 15,823 | 58,980 | 33,575 | 23,200 | 95,703 | 63,886 | 64,399 | 13,806 | 42,358 | 36,007 | 64,521 | 68,301 | 40,358 | 24,324 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 5,604 | 6,865 | 2,006 | 9,802 | 9,884 | 8,734 | 7,480 | 2,179 | 7,546 | 7,647 | 6,715 | 7,257 | 201 | ||
| Cash | 147,434 | 203,296 | 178,717 | 141,062 | 169,490 | 77,140 | 94,141 | 139,138 | 196,534 | 165,913 | 150,478 | 70,561 | 11,077 | 33,695 | 47,917 |
| misc current assets | |||||||||||||||
| total current assets | 239,166 | 225,984 | 239,703 | 188,410 | 198,539 | 185,146 | 169,180 | 205,956 | 219,045 | 213,492 | 197,322 | 144,004 | 87,368 | 82,164 | 73,002 |
| total assets | 242,409 | 229,508 | 244,961 | 195,877 | 205,710 | 190,633 | 174,042 | 209,164 | 223,940 | 220,774 | 201,930 | 148,771 | 91,392 | 86,986 | 77,065 |
| Bank overdraft | 7,380 | ||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 30,700 | 39,183 | 32,727 | 37,938 | 42,862 | 67,353 | 77,938 | 71,098 | 78,291 | 89,926 | 89,389 | 79,634 | 32,270 | 46,588 | 38,002 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 97,595 | 74,622 | 106,364 | 69,363 | 81,899 | 42,744 | 16,389 | 65,770 | 79,886 | 71,252 | 55,947 | 27,810 | 27,918 | 15,343 | 18,643 |
| total current liabilities | 128,295 | 113,805 | 139,091 | 107,301 | 124,761 | 110,097 | 94,327 | 136,868 | 158,177 | 161,178 | 145,336 | 114,824 | 60,188 | 61,931 | 56,645 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 128,295 | 113,805 | 139,091 | 107,301 | 124,761 | 110,097 | 94,327 | 136,868 | 158,177 | 161,178 | 145,336 | 114,824 | 60,188 | 61,931 | 56,645 |
| net assets | 114,114 | 115,703 | 105,870 | 88,576 | 80,949 | 80,536 | 79,715 | 72,296 | 65,763 | 59,596 | 56,594 | 33,947 | 31,204 | 25,055 | 20,420 |
| total shareholders funds | 114,114 | 115,703 | 105,870 | 88,576 | 80,949 | 80,536 | 79,715 | 72,296 | 65,763 | 59,596 | 56,594 | 33,947 | 31,204 | 25,055 | 20,420 |
| 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 | 7,379 | 6,445 | 6,087 | 2,599 | 1,986 | 2,034 | 6,106 | 4,575 | 1,996 | ||||||
| Depreciation | 1,596 | 1,734 | 2,589 | 3,677 | 1,792 | 1,371 | 1,216 | 2,751 | 2,764 | 2,258 | 2,265 | 2,106 | 2,144 | 2,015 | |
| Amortisation | |||||||||||||||
| Tax | -10 | -22 | -23 | -98 | -165 | -177 | -11 | -16 | -84 | ||||||
| Stock | 1,440 | -3,971 | -1,878 | 3,430 | 1,194 | -1,817 | -249 | 2,016 | 421 | 294 | 560 | ||||
| Debtors | 67,604 | -38,298 | 17,609 | 20,177 | -82,387 | 32,967 | 8,221 | 43,113 | -23,251 | 984 | -28,615 | -2,848 | 27,401 | 23,090 | 24,525 |
| Creditors | -8,483 | 6,456 | -5,211 | -4,924 | -24,491 | -10,585 | 6,840 | -7,193 | -11,635 | 537 | 9,755 | 47,364 | -14,318 | 8,586 | 38,002 |
| Accruals and Deferred Income | 22,973 | -31,742 | 37,001 | -12,536 | 39,155 | 26,355 | -49,381 | -14,116 | 8,634 | 15,305 | 28,137 | -108 | 12,575 | -3,300 | 18,643 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | -42,177 | -56,442 | 28,131 | 20,372 | 68,570 | 54,226 | -21,364 | -11,395 | 35,487 | ||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | 50 | 110 | 103 | 501 | 826 | 54 | 76 | 400 | |||||||
| cash flow from financing | 50 | 110 | 103 | 501 | 20,826 | 54 | 76 | 18,508 | |||||||
| cash and cash equivalents | |||||||||||||||
| cash | -55,862 | 24,579 | 37,655 | -28,428 | 92,350 | -17,001 | -44,997 | -57,396 | 30,621 | 15,435 | 79,917 | 59,484 | -22,618 | -14,222 | 47,917 |
| overdraft | -7,380 | 7,380 | |||||||||||||
| change in cash | -55,862 | 24,579 | 37,655 | -28,428 | 92,350 | -17,001 | -44,997 | -57,396 | 30,621 | 15,435 | 87,297 | 52,104 | -22,618 | -14,222 | 47,917 |
association of independent crop consultants limited Credit Report and Business Information
Association Of Independent Crop Consultants Limited Competitor Analysis
Perform a competitor analysis for association of independent crop consultants limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in SP1 area or any other competitors across 12 key performance metrics.
association of independent crop consultants limited Ownership
ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED group structure
Association Of Independent Crop Consultants Limited has no subsidiary companies.
Ultimate parent company
ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED
01581564
association of independent crop consultants limited directors
Association Of Independent Crop Consultants Limited currently has 10 directors. The longest serving directors include Mr Sean Sparling (Feb 2015) and Mr Andrew Blazey (Mar 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Sean Sparling | United Kingdom | 59 years | Feb 2015 | - | Director |
| Mr Andrew Blazey | United Kingdom | 51 years | Mar 2017 | - | Director |
| Mrs Penny Oakes | United Kingdom | 63 years | Feb 2018 | - | Director |
| Mr George Green | United Kingdom | 63 years | Feb 2020 | - | Director |
| Mr Daniel Matthews | United Kingdom | 52 years | Jan 2022 | - | Director |
| Mr Matthew Paterson | United Kingdom | 43 years | Jan 2023 | - | Director |
| Mr Christopher Nottingham | United Kingdom | 56 years | Jan 2023 | - | Director |
| Mr David Boulton | United Kingdom | 30 years | Feb 2023 | - | Director |
| Mr Simon Roberts | United Kingdom | 55 years | Jan 2024 | - | Director |
| Miss Charlotte Cook | United Kingdom | 27 years | Jan 2025 | - | Director |
P&L
September 2023turnover
602.8k
+119%
operating profit
-10.8k
0%
gross margin
45%
+3.06%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
114.1k
-0.01%
total assets
242.4k
+0.06%
cash
147.4k
-0.27%
net assets
Total assets minus all liabilities
Similar Companies
association of independent crop consultants limited company details
company number
01581564
Type
Private Ltd By Guarantee w/o Share Cap
industry
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
incorporation date
August 1981
age
44
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
c/o smith & williamson, old library chambers, 21 chipper lane, salisbury, wiltshire, SP1 1BG
Bank
-
Legal Advisor
-
association of independent crop consultants 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 association of independent crop consultants limited.
association of independent crop consultants 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 ASSOCIATION OF INDEPENDENT CROP CONSULTANTS LIMITED. This can take several minutes, an email will notify you when this has completed.
association of independent crop consultants limited Companies House Filings - See Documents
| date | description | view/download |
|---|
