Pomanda estimates the enterprise value of JUDDMONTE FARMS LIMITED at £95.3m based on a Turnover of £71.6m and 1.33x industry multiple (adjusted for size and gross margin).
juddmonte farms limitedEstimated Valuation
£115.4m
Pomanda estimates the enterprise value of JUDDMONTE FARMS LIMITED at £115.4m based on an EBITDA of £12m and a 9.6x industry multiple (adjusted for size and gross margin).
juddmonte farms limitedEstimated Valuation
£83.8m
Pomanda estimates the enterprise value of JUDDMONTE FARMS LIMITED at £83.8m based on Net Assets of £57.1m and 1.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Juddmonte Farms LimitedOverview
Juddmonte Farms Limited is a live company located in newmarket, CB8 9RD with a Companies House number of 01746568. It operates in the raising of horses and other equines sector, SIC Code 01430. Founded in August 1983, it's largest shareholder is
juddmonte ltd
with a 100% stake. Juddmonte Farms Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£71.6m with
declining
growth in recent years.
Pomanda's financial health check has awarded Juddmonte Farms Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
6 Strong
0 Regular
6 Weak
Size
annual sales of £71.6m, make it larger than the average company (£333.3k)
£71.6m - Juddmonte Farms Limited
£333.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (1.7%)
-2% - Juddmonte Farms Limited
1.7% - Industry AVG
Production
with a gross margin of 38.6%, this company has a lower cost of product (-0.4%)
38.6% - Juddmonte Farms Limited
-0.4% - Industry AVG
Profitability
an operating margin of 15.4% make it more profitable than the average company (-24.3%)
15.4% - Juddmonte Farms Limited
-24.3% - Industry AVG
Employees
with 79 employees, this is above the industry average (11)
79 - Juddmonte Farms Limited
11 - Industry AVG
Pay Structure
on an average salary of £60.8k, the company has a higher pay structure (£29.2k)
£60.8k - Juddmonte Farms Limited
£29.2k - Industry AVG
Efficiency
resulting in sales per employee of £906.4k, this is more efficient (£66.7k)
£906.4k - Juddmonte Farms Limited
£66.7k - Industry AVG
Debtor Days
it gets paid by customers after 71 days, this is later than average (34 days)
71 days - Juddmonte Farms Limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 71 days, this is slower than average (15 days)
71 days - Juddmonte Farms Limited
15 days - Industry AVG
Stock Days
it holds stock equivalent to 634 days, this is more than average (425 days)
634 days - Juddmonte Farms Limited
425 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 3 weeks, this is less cash available to meet short term requirements (39 weeks)
3 weeks - Juddmonte Farms Limited
39 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76.8%, this is a higher level of debt than the average (20.2%)
76.8% - Juddmonte Farms Limited
20.2% - Industry AVG
JUDDMONTE FARMS LIMITED financials
EXPORT
Juddmonte Farms Limited's latest turnover from December 2023 is £71.6 million and the company has net assets of £57.1 million. According to their latest financial statements, Juddmonte Farms Limited has 79 employees and maintains cash reserves of £9.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
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
71,601,691
60,655,576
59,938,082
75,037,680
69,527,422
68,798,003
63,572,342
45,556,150
53,392,904
43,851,438
37,852,408
28,036,939
55,927,484
26,147,791
27,091,524
Other Income Or Grants
Cost Of Sales
44,000,439
41,180,676
40,683,712
34,488,280
36,280,238
33,502,405
32,359,635
27,088,853
24,551,937
25,647,985
24,740,439
14,701,810
15,532,250
17,541,814
15,955,124
Gross Profit
27,601,252
19,474,900
19,254,370
40,549,400
33,247,184
35,295,598
31,212,707
18,467,297
28,840,967
18,203,453
13,111,969
13,335,129
40,395,234
8,605,977
11,136,400
Admin Expenses
16,579,133
24,364,660
19,378,909
18,387,454
20,962,442
24,105,899
19,733,048
16,905,824
18,451,329
16,468,422
17,203,194
17,677,862
15,579,467
15,302,583
10,686,112
Operating Profit
11,022,119
-4,889,760
-124,539
22,161,946
12,284,742
11,189,699
11,479,659
1,561,473
10,389,638
1,735,031
-4,091,225
-4,342,733
24,815,767
-6,696,606
450,288
Interest Payable
3,913,477
2,069,943
1,382,087
1,619,316
1,817,201
1,693,910
1,592,518
1,714,347
1,700,735
1,663,573
1,657,388
2,001,537
1,905,616
1,817,226
2,645,952
Interest Receivable
1,111
1,512
22
15
15
8,965
Pre-Tax Profit
7,108,642
-6,959,703
-1,506,626
20,542,630
10,467,541
9,495,789
9,887,141
-152,874
8,688,903
72,569
-5,747,101
-6,344,248
22,910,166
-8,513,817
-2,186,699
Tax
-1,415,155
37,654
-4,418,236
-1,078,521
921,208
-764,696
Profit After Tax
5,693,487
-6,959,703
-1,468,972
16,124,394
9,389,020
10,416,997
9,122,445
-152,874
8,688,903
72,569
-5,747,101
-6,344,248
22,910,166
-8,513,817
-2,186,699
Dividends Paid
Retained Profit
5,693,487
-6,959,703
-1,468,972
16,124,394
4,862,949
10,416,997
9,122,445
-152,874
8,688,903
72,569
-5,747,101
-6,344,248
22,910,166
-8,513,817
-2,186,699
Employee Costs
4,803,441
4,317,727
4,677,714
4,346,184
4,295,655
4,495,610
4,982,518
5,280,934
5,162,466
4,884,205
4,731,923
4,424,505
4,103,164
4,099,465
3,845,367
Number Of Employees
79
74
78
81
83
89
99
111
110
112
117
114
114
115
119
EBITDA*
12,016,228
-3,892,704
885,477
23,173,451
13,484,791
12,054,304
12,378,219
2,621,610
11,434,203
2,744,908
-3,116,741
-3,352,903
25,833,203
-5,704,543
1,449,926
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
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
47,596,112
48,114,815
48,677,207
49,181,381
50,046,266
15,180,945
15,438,203
18,178,292
18,597,434
18,693,169
18,657,902
18,952,592
19,130,827
19,016,724
19,368,034
Intangible Assets
Investments & Other
20,100
20,100
Debtors (Due After 1 year)
Total Fixed Assets
47,616,212
48,134,915
48,677,207
49,181,381
50,046,266
15,180,945
15,438,203
18,178,292
18,597,434
18,693,169
18,657,902
18,952,592
19,130,827
19,016,724
19,368,034
Stock & work in progress
76,547,285
64,637,826
59,160,534
57,557,730
53,690,312
50,698,736
52,250,816
44,698,407
47,767,870
43,085,605
41,884,845
47,357,953
41,131,374
31,722,136
32,390,844
Trade Debtors
13,993,594
12,092,158
12,713,876
11,190,117
7,591,054
10,540,234
7,927,161
6,868,542
6,757,767
6,674,164
5,403,335
2,729,290
2,371,211
1,609,880
2,064,494
Group Debtors
94,033,424
89,634,010
83,608,942
64,107,406
48,449,286
25,915,503
11,078,019
6,927,643
5,565,762
3,700,706
3,126,488
1,570,361
4,407,413
2,357,268
1,794,954
Misc Debtors
4,218,867
3,881,804
3,660,571
1,209,430
3,833,838
3,955,373
2,155,198
1,669,157
2,022,083
1,223,183
1,514,032
1,070,377
2,136,491
2,055,963
1,606,316
Cash
9,829,310
3,807,871
1,732,804
2,033,915
4,427,916
1,722,686
1,271,700
1,919,620
2,752,761
594,123
2,251,685
3,486,449
3,099,507
2,651,024
2,569,332
misc current assets
total current assets
198,622,480
174,053,669
160,876,727
136,098,598
117,992,406
92,832,532
74,682,894
62,083,369
64,866,243
55,277,781
54,180,385
56,214,430
53,145,996
40,396,271
40,425,940
total assets
246,238,692
222,188,584
209,553,934
185,279,979
168,038,672
108,013,477
90,121,097
80,261,661
83,463,677
73,970,950
72,838,287
75,167,022
72,276,823
59,412,995
59,793,974
Bank overdraft
Bank loan
Trade Creditors
8,590,482
2,536,782
769,552
1,677,384
1,445,524
1,857,868
1,160,783
868,602
1,004,544
884,017
1,080,916
854,975
657,053
722,430
659,786
Group/Directors Accounts
120,696,386
109,548,475
93,123,293
63,754,199
64,269,507
19,511,163
11,097,548
12,135,677
14,996,425
14,606,775
14,145,643
10,348,850
1,696,892
12,529,138
4,483,237
other short term finances
53,000,000
hp & lease commitments
other current liabilities
2,258,974
1,897,964
4,333,942
7,052,277
1,594,690
3,872,484
5,479,301
3,967,862
3,991,814
3,669,667
2,123,018
2,727,386
2,342,819
1,491,534
1,467,241
total current liabilities
131,545,842
113,983,221
98,226,787
72,483,860
67,309,721
25,241,515
17,737,632
69,972,141
19,992,783
19,160,459
17,349,577
13,931,211
4,696,764
14,743,102
6,610,264
loans
53,000,000
53,000,000
53,000,000
53,000,000
53,000,000
53,000,000
53,000,000
53,000,000
53,000,000
53,880,116
53,880,116
53,880,116
53,880,116
53,880,116
hp & lease commitments
Accruals and Deferred Income
other liabilities
15,328
43,828
72,328
100,828
129,328
provisions
4,579,000
3,785,000
4,057,226
total long term liabilities
57,579,000
56,785,000
53,000,000
53,000,000
57,057,226
53,015,328
53,043,828
72,328
53,100,828
53,129,328
53,880,116
53,880,116
53,880,116
53,880,116
53,880,116
total liabilities
189,124,842
170,768,221
151,226,787
125,483,860
124,366,947
78,256,843
70,781,460
70,044,469
73,093,611
72,289,787
71,229,693
67,811,327
58,576,880
68,623,218
60,490,380
net assets
57,113,850
51,420,363
58,327,147
59,796,119
43,671,725
29,756,634
19,339,637
10,217,192
10,370,066
1,681,163
1,608,594
7,355,695
13,699,943
-9,210,223
-696,406
total shareholders funds
57,113,850
51,420,363
58,327,147
59,796,119
43,671,725
29,756,634
19,339,637
10,217,192
10,370,066
1,681,163
1,608,594
7,355,695
13,699,943
-9,210,223
-696,406
Dec 2023
Dec 2022
Dec 2021
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
11,022,119
-4,889,760
-124,539
22,161,946
12,284,742
11,189,699
11,479,659
1,561,473
10,389,638
1,735,031
-4,091,225
-4,342,733
24,815,767
-6,696,606
450,288
Depreciation
994,109
997,056
1,010,016
1,011,505
1,200,049
864,605
898,560
1,060,137
1,044,565
1,009,877
974,484
989,830
1,017,436
992,063
999,638
Amortisation
Tax
-1,415,155
37,654
-4,418,236
-1,078,521
921,208
-764,696
Stock
11,909,459
5,477,292
1,602,804
3,867,418
2,991,576
-1,552,080
7,552,409
-3,069,463
4,682,265
1,200,760
-5,473,108
6,226,579
9,409,238
-668,708
32,390,844
Debtors
6,637,913
5,624,583
23,476,436
16,632,775
19,463,068
19,250,732
5,695,036
1,119,730
2,747,559
1,554,198
4,673,827
-3,545,087
2,892,004
557,347
5,465,764
Creditors
6,053,700
1,767,230
-907,832
231,860
-412,344
697,085
292,181
-135,942
120,527
-196,899
225,941
197,922
-65,377
62,644
659,786
Accruals and Deferred Income
361,010
-2,435,978
-2,718,335
5,457,587
-2,277,794
-1,606,817
1,511,439
-23,952
322,147
1,546,649
-604,368
384,567
851,285
24,293
1,467,241
Deferred Taxes & Provisions
794,000
3,785,000
-4,057,226
4,057,226
Cash flow from operations
-737,589
-11,878,327
-27,782,276
-112,757
-8,681,286
-5,632,872
169,698
4,411,449
4,447,053
1,339,700
-2,695,887
-5,451,906
14,317,869
-5,506,245
-34,279,655
Investing Activities
capital expenditure
-504,050
-1,017,412
-629,194
-954,221
-1,072,123
-649,659
-800,161
-1,100,740
-628,368
-322,770
Change in Investments
20,100
cash flow from investments
-20,100
-504,050
-1,017,412
-629,194
-954,221
-1,072,123
-649,659
-800,161
-1,100,740
-628,368
-322,770
Financing Activities
Bank loans
Group/Directors Accounts
11,147,911
16,425,182
29,369,094
-515,308
44,758,344
8,413,615
-1,038,129
-2,860,748
389,650
461,132
3,796,793
8,651,958
-10,832,246
8,045,901
4,483,237
Other Short Term Loans
-53,000,000
53,000,000
Long term loans
53,000,000
-53,000,000
-880,116
53,880,116
Hire Purchase and Lease Commitments
other long term liabilities
-15,328
-28,500
-28,500
-28,500
-28,500
129,328
share issue
52,919
9,052,142
1,490,293
interest
-3,913,477
-2,069,943
-1,382,087
-1,619,316
-1,817,201
-1,693,910
-1,592,518
-1,714,347
-1,700,735
-1,662,462
-1,655,876
-2,001,515
-1,905,601
-1,817,211
-2,636,987
cash flow from financing
7,234,434
14,408,158
27,987,007
-2,134,624
51,977,957
6,691,205
-2,659,147
-4,603,595
-1,339,585
-1,952,118
2,140,917
6,650,443
-12,737,847
6,228,690
57,216,659
cash and cash equivalents
cash
6,021,439
2,075,067
-301,111
-2,394,001
2,705,230
450,986
-647,920
-833,141
2,158,638
-1,657,562
-1,234,764
386,942
448,483
81,692
2,569,332
overdraft
change in cash
6,021,439
2,075,067
-301,111
-2,394,001
2,705,230
450,986
-647,920
-833,141
2,158,638
-1,657,562
-1,234,764
386,942
448,483
81,692
2,569,332
juddmonte farms 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 juddmonte farms limited. Get real-time insights into juddmonte farms limited's credit score, group structure and payment trends.
Perform a competitor analysis for juddmonte farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other large companies, companies in CB8 area or any other competitors across 12 key performance metrics.
juddmonte farms limited Ownership
JUDDMONTE FARMS LIMITED group structure
Juddmonte Farms Limited has 2 subsidiary companies.
The sole shareholder of Juddmonte Farms Limited is Juddmonte Ltd.
juddmonte ltd
100%
juddmonte farms limited directors
Juddmonte Farms Limited currently has 3 directors.
The longest serving directors include
Mr James Swartz (May 1991) and
Mr Douglas Erskine Crum (Mar 2015).
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 juddmonte farms limited.
juddmonte farms 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 JUDDMONTE FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.
juddmonte farms limitedCompanies House Filings - See Documents
