wyck livestock limited

4

wyck livestock limited Company Information

Share WYCK LIVESTOCK LIMITED
Live 
MatureSmallHealthy

Company Number

01659233

Website

-

Registered Address

hall farm acre road, carlton, newmarket, suffolk, CB8 9LF

Industry

Raising of other cattle and buffaloes

 

Telephone

-

Next Accounts Due

December 2024

Group Structure

View All

Directors

John Read32 Years

David Read32 Years

View All

Shareholders

francis read will trust 33.3%

david read 33.3%

View All

wyck livestock limited Estimated Valuation

£111.9k

Pomanda estimates the enterprise value of WYCK LIVESTOCK LIMITED at £111.9k based on a Turnover of £585.3k and 0.19x industry multiple (adjusted for size and gross margin).

wyck livestock limited Estimated Valuation

£6.9m

Pomanda estimates the enterprise value of WYCK LIVESTOCK LIMITED at £6.9m based on an EBITDA of £3.9m and a 1.78x industry multiple (adjusted for size and gross margin).

wyck livestock limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of WYCK LIVESTOCK LIMITED at £2.5m based on Net Assets of £3.1m and 0.81x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from March 2023 

Wyck Livestock Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Wyck Livestock Limited Overview

Wyck Livestock Limited is a live company located in newmarket, CB8 9LF with a Companies House number of 01659233. It operates in the raising of other cattle and buffaloes sector, SIC Code 01420. Founded in August 1982, it's largest shareholder is francis read will trust with a 33.3% stake. Wyck Livestock Limited is a mature, small sized company, Pomanda has estimated its turnover at £585.3k with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Wyck Livestock Limited Health Check

Pomanda's financial health check has awarded Wyck Livestock Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £585.3k, make it larger than the average company (£178.9k)

£585.3k - Wyck Livestock Limited

£178.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (8.3%)

13% - Wyck Livestock Limited

8.3% - Industry AVG

production

Production

with a gross margin of 48.1%, this company has a comparable cost of product (48.1%)

48.1% - Wyck Livestock Limited

48.1% - Industry AVG

profitability

Profitability

an operating margin of 658.3% make it more profitable than the average company (-26.2%)

658.3% - Wyck Livestock Limited

-26.2% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (4)

3 - Wyck Livestock Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £36.9k, the company has an equivalent pay structure (£36.9k)

£36.9k - Wyck Livestock Limited

£36.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £195.1k, this is more efficient (£98.7k)

£195.1k - Wyck Livestock Limited

£98.7k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Wyck Livestock Limited

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Wyck Livestock Limited

- - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 2548 days, this is more than average (470 days)

2548 days - Wyck Livestock Limited

470 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (7 weeks)

1 weeks - Wyck Livestock Limited

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 53.7%, this is a higher level of debt than the average (25.4%)

53.7% - Wyck Livestock Limited

25.4% - Industry AVG

wyck livestock 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 wyck livestock limited. Get real-time insights into wyck livestock 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

Wyck Livestock Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for wyck livestock limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

wyck livestock limited Ownership

WYCK LIVESTOCK LIMITED group structure

Wyck Livestock Limited has no subsidiary companies.

Ultimate parent company

WYCK LIVESTOCK LIMITED

01659233

WYCK LIVESTOCK LIMITED Shareholders

francis read will trust 33.33%
david read 33.33%
john read 28.33%
peter john read 5%

wyck livestock limited directors

Wyck Livestock Limited currently has 3 directors. The longest serving directors include Mr John Read (Dec 1991) and Mr David Read (Dec 1991).

officercountryagestartendrole
Mr John ReadUnited Kingdom80 years Dec 1991- Director
Mr David ReadUnited Kingdom73 years Dec 1991- Director
Mr Peter ReadEngland45 years Apr 2019- Director

WYCK LIVESTOCK LIMITED financials

EXPORTms excel logo

Wyck Livestock Limited's latest turnover from March 2023 is estimated at £585.3 thousand and the company has net assets of £3.1 million. According to their latest financial statements, Wyck Livestock Limited has 3 employees and maintains cash reserves of £92.7 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover585,297382,923409,760208,528248,107594,335551,228519,7514,407,2344,242,335887,833145,2333,413,8340
Other Income Or Grants00000000000000
Cost Of Sales303,874181,819189,60973,87795,674337,684324,170324,3512,347,4182,456,810461,49285,5562,087,8530
Gross Profit281,423201,104220,150134,651152,433256,651227,058195,4002,059,8161,785,525426,34159,6761,325,9810
Admin Expenses-3,571,323-285,554-113,71738,05330,124224,99420,138167,3022,036,4151,722,733524,41622,2471,219,170-743,336
Operating Profit3,852,746486,658333,86796,598122,30931,657206,92028,09823,40162,792-98,07537,429106,811743,336
Interest Payable4,1418,0257,9335,04101,7253,9112,342000000
Interest Receivable1,9690064422239000062062000
Pre-Tax Profit3,850,574478,633325,93591,621122,73130,170203,00925,75623,40162,792-97,45538,049106,811743,336
Tax-731,609-90,940-61,928-17,408-23,319-5,732-40,602-5,151-4,914-14,4420-9,893-29,907-208,134
Profit After Tax3,118,965387,693264,00774,21399,41224,438162,40720,60518,48748,350-97,45528,15676,904535,202
Dividends Paid00000000000000
Retained Profit3,118,965387,693264,00774,21399,41224,438162,40720,60518,48748,350-97,45528,15676,904535,202
Employee Costs110,834117,50673,12776,513110,602330,856285,926220,2701,455,7761,438,752305,158125,4351,661,2080
Number Of Employees33333111086464145760
EBITDA*3,865,507491,619339,068102,119128,25636,382211,70134,46528,77868,091-91,92439,370107,162743,784

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets103,36688,95293,94699,147104,668110,61540,24519,25025,61716,09821,39719,4481,3891,740
Intangible Assets00000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets103,36688,95293,94699,147104,668110,61540,24519,25025,61716,09821,39719,4481,3891,740
Stock & work in progress2,121,8581,886,9671,478,5101,106,0381,162,014870,453940,177833,155829,003805,627824,813404,328218,062289,149
Trade Debtors00000000640,907521,261117,1891,192503,786455,516
Group Debtors00000000000000
Misc Debtors4,430,9041,147,376577,543819,1771,961,0051,305,651368,716989,251000000
Cash92,66700017,10695,42600000247,93800
misc current assets00000000000000
total current assets6,645,4293,034,3432,056,0531,925,2153,140,1252,271,5301,308,8931,822,4061,469,9101,326,888942,002653,458721,848744,665
total assets6,748,7953,123,2952,149,9992,024,3623,244,7932,382,1451,349,1381,841,6561,495,5271,342,986963,399672,906723,237746,405
Bank overdraft80,797146,076110,720149,3710053,08972,063000000
Bank loan00000000000000
Trade Creditors 000000088882,883745,609413,31325,755107,839208,203
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities3,541,5751,331,246780,987881,2722,324,3961,560,868497,9331,136,256000000
total current liabilities3,622,3721,477,322891,7071,030,6432,324,3961,560,868551,0221,208,407882,883745,609413,31325,755107,839208,203
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities00000000000000
provisions4,15855456608911,1832,460003,2204,2793,8892920
total long term liabilities4,15855456608911,1832,460003,2204,2793,8892920
total liabilities3,626,5301,477,876892,2731,030,6432,325,2871,562,051553,4821,208,407882,883748,829417,59229,644108,131208,203
net assets3,122,2651,645,4191,257,726993,719919,506820,094795,656633,249612,644594,157545,807643,262615,106538,202
total shareholders funds3,122,2651,645,4191,257,726993,719919,506820,094795,656633,249612,644594,157545,807643,262615,106538,202
Mar 2023Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit3,852,746486,658333,86796,598122,30931,657206,92028,09823,40162,792-98,07537,429106,811743,336
Depreciation12,7614,9615,2015,5215,9474,7254,7816,3675,3775,2996,1511,941351448
Amortisation00000000000000
Tax-731,609-90,940-61,928-17,408-23,319-5,732-40,602-5,151-4,914-14,4420-9,893-29,907-208,134
Stock2,121,858408,457372,472-55,976291,561-69,724107,0224,15223,376-19,186420,485186,266-71,087289,149
Debtors4,430,904569,833-241,634-1,141,828655,354936,935-620,535348,344119,646404,072115,997-502,59448,270455,516
Creditors000000-88-882,795137,274332,296387,558-82,084-100,364208,203
Accruals and Deferred Income3,541,575550,259-100,285-1,443,124763,5281,062,935-638,3231,136,256000000
Deferred Taxes & Provisions4,158-12566-891-292-1,2772,4600-3,220-1,0593903,5972920
Cash flow from operations126,869-27,36446,583-161,500-78,742225,09748,661-69,72114,8960-240,458267,3180-812
Investing Activities
capital expenditure-116,12733000-75,095-25,7760-14,8960-8,100-20,0000-2,188
Change in Investments00000000000000
cash flow from investments-116,12733000-75,095-25,7760-14,8960-8,100-20,0000-2,188
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000000000000
share issue3,3000000000000003,000
interest-2,172-8,025-7,933-4,977422-1,486-3,911-2,3420062062000
cash flow from financing1,128-8,025-7,933-4,977422-1,486-3,911-2,3420062062003,000
cash and cash equivalents
cash92,66700-17,106-78,32095,4260000-247,938247,93800
overdraft80,79735,356-38,651149,3710-53,089-18,97472,063000000
change in cash11,870-35,35638,651-166,477-78,320148,51518,974-72,06300-247,938247,93800

P&L

March 2023

turnover

585.3k

0%

operating profit

3.9m

0%

gross margin

48.1%

0%

turnover

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

Balance Sheet

March 2023

net assets

3.1m

0%

total assets

6.7m

0%

cash

92.7k

0%

net assets

Total assets minus all liabilities

wyck livestock limited company details

company number

01659233

Type

Private limited with Share Capital

industry

01420 - Raising of other cattle and buffaloes

incorporation date

August 1982

age

42

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

UK

address

hall farm acre road, carlton, newmarket, suffolk, CB8 9LF

last accounts submitted

March 2023

wyck livestock 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 wyck livestock limited.

charges

wyck livestock limited Companies House Filings - See Documents

datedescriptionview/download