Elite Feeds Limited

POWER SEARCH PRICING

SOLUTIONS

elite feeds limited Company Information

Company Number

01751588

Next Accounts

Sep 2025

Directors

John Hinman

Yvonne Hinman

Shareholders

yvonne hinman

john andrew hinman

Group Structure

View All

Industry

Other retail sale not in stores, stalls or markets

Registered Address

cocknells farm, standish lane moreton valence, gloucester, GL2 7LZ

Website

http://directfarmsupplies.co.uk

elite feeds limited Estimated Valuation

£557.1k

Pomanda estimates the enterprise value of ELITE FEEDS LIMITED at £557.1k based on Net Assets of £189.9k and 2.93x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Elite Feeds Limited is a live company located in gloucester, GL2 7LZ with a Companies House number of 01751588. It operates in the other retail sale not in stores, stalls or markets sector, SIC Code 47990. Founded in September 1983, it's largest shareholder is yvonne hinman with a 50% stake. Elite Feeds Limited is a mature, micro sized company, Pomanda has estimated its turnover at £356.1k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Elite Feeds Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £356.1k, make it smaller than the average company (£2.4m)

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (9.4%)

EXPORT

Elite Feeds Limited's latest turnover from December 2023 is estimated at £356.1 thousand and the company has net assets of £189.9 thousand. According to their latest financial statements, Elite Feeds Limited has 3 employees and maintains cash reserves of 0 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	356,109	344,580	281,774	253,367	455,800	107,411	108,977	201,445	38,370	67,278	127,674	351,666	216,070	1,597,431	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	291,430	282,166	235,179	209,946	363,671	86,548	87,564	160,141	30,602	52,525	99,687	273,892	168,283	1,224,178	0
Gross Profit	64,679	62,415	46,595	43,421	92,129	20,862	21,412	41,305	7,767	14,753	27,987	77,774	47,786	373,253	0
Admin Expenses	105,643	93,612	87,211	91,552	149,422	62,444	102,704	153,688	86,030	112,105	-101,965	134,172	-138,789	213,760	-704,861
Operating Profit	-40,964	-31,197	-40,616	-48,131	-57,293	-41,582	-81,292	-112,383	-78,263	-97,352	129,952	-56,398	186,575	159,493	704,861
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	648	1,360	1,005	459	1,391	2,517	2,602	2,349	2,161	1,534	634
Pre-Tax Profit	-40,964	-31,197	-40,616	-48,131	-56,645	-40,222	-80,287	-111,924	-76,872	-94,835	132,555	-54,049	188,735	161,026	705,494
Tax	0	0	0	0	0	0	0	0	0	0	-30,488	0	-49,071	-45,087	-197,538
Profit After Tax	-40,964	-31,197	-40,616	-48,131	-56,645	-40,222	-80,287	-111,924	-76,872	-94,835	102,067	-54,049	139,664	115,939	507,956
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-40,964	-31,197	-40,616	-48,131	-56,645	-40,222	-80,287	-111,924	-76,872	-94,835	102,067	-54,049	139,664	115,939	507,956
Employee Costs	115,319	107,143	108,926	100,895	102,649	103,902	98,638	96,844	33,875	32,640	31,834	32,205	30,154	154,609	0
Number Of Employees	3	3	3	3	3	3	3	3	1	1	1	1	1	5	0
EBITDA*	-40,964	-31,197	-40,616	-48,131	-57,293	-2,217	-38,593	-65,794	-34,693	-50,348	171,781	-9,492	223,071	182,099	716,721

* 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	113,663	150,920	189,545	229,823	190,688	227,267	266,632	309,331	355,920	347,529	292,942	268,612	329,280	199,595	144,370
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	113,663	150,920	189,545	229,823	190,688	227,267	266,632	309,331	355,920	347,529	292,942	268,612	329,280	199,595	144,370
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	26,315	41,165
Trade Debtors	110,559	118,989	101,194	89,543	172,997	15,160	15,459	22,529	9,451	9,232	9,735	86,924	36,925	460,290	372,914
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	17,242	9,254	9,709	151,558	0	0	0	0	0	0
Cash	0	0	0	0	0	172,840	189,743	212,231	154,890	401,316	605,522	435,403	504,202	360,009	253,404
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	110,559	118,989	101,194	89,543	172,997	205,242	214,456	244,469	315,899	410,548	615,257	522,327	541,127	846,614	667,483
total assets	224,222	269,909	290,739	319,366	363,685	432,509	481,088	553,800	671,819	758,077	908,199	790,939	870,407	1,046,209	811,853
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	28,171	30,294	18,194	16,705	12,893	703	948	0	6,394	25,878	64,678	34,010	65,646	355,860	216,562
Group/Directors Accounts	0	0	0	0	0	14,100	14,100	14,100	14,100	0	0	17,826	1,158	39,046	75,663
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	10,169	18,281	10,605	7,984	0	0	0	0	0	0
total current liabilities	28,171	30,294	18,194	16,705	12,893	24,972	33,329	24,705	28,478	25,878	64,678	51,836	66,804	394,906	292,225
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	6,167	8,767	10,500	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	1,049	3,371	15,357	31,844	29,493	39,944	27,308	11,572
total long term liabilities	6,167	8,767	10,500	0	0	0	0	1,049	3,371	15,357	31,844	29,493	39,944	27,308	11,572
total liabilities	34,338	39,061	28,694	16,705	12,893	24,972	33,329	25,754	31,849	41,235	96,522	81,329	106,748	422,214	303,797
net assets	189,884	230,848	262,045	302,661	350,792	407,537	447,759	528,046	639,970	716,842	811,677	709,610	763,659	623,995	508,056
total shareholders funds	189,884	230,848	262,045	302,661	350,792	407,537	447,759	528,046	639,970	716,842	811,677	709,610	763,659	623,995	508,056

	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	-40,964	-31,197	-40,616	-48,131	-57,293	-41,582	-81,292	-112,383	-78,263	-97,352	129,952	-56,398	186,575	159,493	704,861
Depreciation	0	0	0	0	0	39,365	42,699	46,589	43,570	47,004	41,829	46,906	36,496	22,606	11,860
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	0	0	0	0	0	-30,488	0	-49,071	-45,087	-197,538
Stock	0	0	0	0	0	0	0	0	0	0	0	0	-26,315	-14,850	41,165
Debtors	-8,430	17,795	11,651	-83,454	140,595	7,689	-7,525	-128,771	151,777	-503	-77,189	49,999	-423,365	87,376	372,914
Creditors	-2,123	12,100	1,489	3,812	12,190	-245	948	-6,394	-19,484	-38,800	30,668	-31,636	-290,214	139,298	216,562
Accruals and Deferred Income	0	0	0	0	-10,169	-8,112	7,676	2,621	7,984	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	-1,049	-2,322	-11,986	-16,487	2,351	-10,451	12,636	15,736	11,572
Cash flow from operations	-34,657	-36,892	-50,778	39,135	-195,867	-18,263	-23,493	56,882	-209,956	-105,132	251,501	-101,578	346,102	219,520	333,238
Investing Activities
capital expenditure	37,257	38,625	40,278	-39,135	36,579	0	0	0	-51,961	-101,591	-66,159	13,762	-166,181	-77,831	-156,230
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	37,257	38,625	40,278	-39,135	36,579	0	0	0	-51,961	-101,591	-66,159	13,762	-166,181	-77,831	-156,230
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	-14,100	0	0	0	14,100	0	-17,826	16,668	-37,888	-36,617	75,663
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-2,600	-1,733	10,500	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	-100	0	0	0	0	0	0	0	0	0	100
interest	0	0	0	0	648	1,360	1,005	459	1,391	2,517	2,602	2,349	2,161	1,534	634
cash flow from financing	-2,600	-1,733	10,500	0	-13,552	1,360	1,005	459	15,491	2,517	-15,224	19,017	-35,727	-35,083	76,397
cash and cash equivalents
cash	0	0	0	0	-172,840	-16,903	-22,488	57,341	-246,426	-204,206	170,119	-68,799	144,193	106,605	253,404
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	-172,840	-16,903	-22,488	57,341	-246,426	-204,206	170,119	-68,799	144,193	106,605	253,404

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for elite feeds limited. Get real-time insights into elite feeds 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

Perform a competitor analysis for elite feeds limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in GL2 area or any other competitors across 12 key performance metrics.

ELITE FEEDS LIMITED group structure

Elite Feeds Limited has no subsidiary companies.

Ultimate parent company

ELITE FEEDS LIMITED

01751588

ELITE FEEDS LIMITED Shareholders

yvonne hinman	50%
john andrew hinman	50%

Elite Feeds Limited currently has 2 directors. The longest serving directors include Mr John Hinman (Jun 1991) and Mrs Yvonne Hinman (Jun 2002).

officer	country	age	start	end	role
Mr John Hinman		73 years	Jun 1991	-	Director
Mrs Yvonne Hinman	England	73 years	Jun 2002	-	Director

P&L

December 2023

turnover

356.1k

+3%

operating profit

-41k

gross margin

18.2%

+0.27%

turnover

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

Balance Sheet

December 2023

net assets

189.9k

-0.18%

total assets

224.2k

-0.17%

cash

net assets

Total assets minus all liabilities

Similar Companies

pickwicks cirencester ltd.

wsc performance limited

2.5

gary birks design ltd

lantern trading ltd

2.5

arthur wombat's emporium limited

company number

01751588

Type

Private limited with Share Capital

industry

47990 - Other retail sale not in stores, stalls or markets

incorporation date

September 1983

ultimate parent company

None

previous names

gloucester animal feeds limited (October 2015)

fraserbadge limited (October 1983)

address

cocknells farm, standish lane moreton valence, gloucester, GL2 7LZ

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 elite feeds limited.

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 ELITE FEEDS LIMITED. This can take several minutes, an email will notify you when this has completed.

elite feeds limited Company Information

elite feeds limited Estimated Valuation

elite feeds limited Estimated Valuation

elite feeds limited Estimated Valuation

Elite Feeds Limited Overview

Elite Feeds Limited Health Check

ELITE FEEDS LIMITED financials

elite feeds limited Credit Report and Business Information

Elite Feeds Limited Competitor Analysis

elite feeds limited Ownership

elite feeds limited directors

elite feeds limited company details

elite feeds limited Charges & Mortgages

elite feeds limited Capital Raised & Share Issues BETA

elite feeds limited Companies House Filings - See Documents