Pomanda estimates the enterprise value of ACORN FARMS LIMITED at £1.3m based on a Turnover of £3.6m and 0.37x industry multiple (adjusted for size and gross margin).
acorn farms limitedEstimated Valuation
£89k
Pomanda estimates the enterprise value of ACORN FARMS LIMITED at £89k based on an EBITDA of £35.8k and a 2.49x industry multiple (adjusted for size and gross margin).
acorn farms limitedEstimated Valuation
£4.1m
Pomanda estimates the enterprise value of ACORN FARMS LIMITED at £4.1m based on Net Assets of £2.8m and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Acorn Farms LimitedOverview
Acorn Farms Limited is a live company located in suffolk, CO10 0BA with a Companies House number of 01899197. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in March 1985, it's largest shareholder is
s w cobbalds 1999 discretionary settlement
with a 30% stake. Acorn Farms Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£3.6m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Acorn Farms Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £3.6m, make it larger than the average company (£2.7m)
£3.6m - Acorn Farms Limited
£2.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (7%)
13% - Acorn Farms Limited
7% - Industry AVG
Production
with a gross margin of 11.1%, this company has a higher cost of product (35.6%)
11.1% - Acorn Farms Limited
35.6% - Industry AVG
Profitability
an operating margin of 1% make it less profitable than the average company (7.3%)
1% - Acorn Farms Limited
7.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (24)
2 - Acorn Farms Limited
24 - Industry AVG
Pay Structure
on an average salary of £35.3k, the company has an equivalent pay structure (£35.3k)
£35.3k - Acorn Farms Limited
£35.3k - Industry AVG
Efficiency
resulting in sales per employee of £1.8m, this is more efficient (£148.8k)
£1.8m - Acorn Farms Limited
£148.8k - Industry AVG
Debtor Days
it gets paid by customers after 202 days, this is later than average (33 days)
202 days - Acorn Farms Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 63 days, this is slower than average (34 days)
63 days - Acorn Farms Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Acorn Farms Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Acorn Farms Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.9%, this is a lower level of debt than the average (47.5%)
22.9% - Acorn Farms Limited
47.5% - Industry AVG
ACORN FARMS LIMITED financials
EXPORT
Acorn Farms Limited's latest turnover from December 2023 is estimated at £3.6 million and the company has net assets of £2.8 million. According to their latest financial statements, Acorn Farms Limited has 2 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
3,608,692
4,144,751
3,133,815
2,495,737
2,418,934
2,082,086
2,674,380
1,940,724
1,221,245
1,631,264
906,475
1,231,903
934,462
745,024
Other Income Or Grants
Cost Of Sales
3,208,624
3,720,670
2,676,509
2,177,582
2,179,269
1,901,810
2,303,524
1,680,425
1,158,026
1,686,486
1,012,784
1,085,566
822,087
590,263
Gross Profit
400,068
424,081
457,305
318,155
239,665
180,276
370,857
260,299
63,220
-55,222
-106,309
146,336
112,376
154,761
Admin Expenses
364,315
-245,612
421,847
333,130
383,561
242,202
-157,458
-1,010,250
112,694
-168,576
-83,124
-15,370
-9,987
157,340
-1,026,355
Operating Profit
35,753
669,693
35,458
-14,975
-143,896
-61,926
528,315
1,270,549
-49,474
113,354
-23,185
161,706
122,363
-2,579
1,026,355
Interest Payable
Interest Receivable
112
604
965
939
456
408
686
380
Pre-Tax Profit
35,753
669,693
35,458
-14,975
-143,896
-61,926
528,315
1,270,661
-48,870
114,319
-22,246
162,162
122,772
-1,893
1,026,735
Tax
-8,938
-127,242
-6,737
-100,380
-254,132
-24,007
-38,919
-31,921
-287,486
Profit After Tax
26,815
542,451
28,721
-14,975
-143,896
-61,926
427,935
1,016,529
-48,870
90,312
-22,246
123,243
90,851
-1,893
739,249
Dividends Paid
Retained Profit
26,815
542,451
28,721
-14,975
-143,896
-61,926
427,935
1,016,529
-48,870
90,312
-22,246
123,243
90,851
-1,893
739,249
Employee Costs
70,521
64,468
64,475
63,642
90,067
83,312
83,470
73,991
146,973
167,630
92,782
159,833
139,126
90,417
Number Of Employees
2
2
2
2
3
3
3
3
6
7
4
7
6
4
EBITDA*
35,753
669,693
35,458
-14,975
-143,896
-61,926
528,315
1,270,549
25,956
213,780
91,405
218,345
238,499
89,552
1,122,074
* 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
1,557,369
1,555,952
1,482,806
1,491,202
1,337,816
1,328,952
1,178,013
1,296,817
1,300,120
1,369,060
1,360,972
1,347,071
1,350,052
1,247,024
1,257,603
Intangible Assets
29,500
29,500
Investments & Other
72,761
69,901
67,040
64,199
61,318
Debtors (Due After 1 year)
Total Fixed Assets
1,557,369
1,555,952
1,482,806
1,491,202
1,337,816
1,328,952
1,178,013
1,296,817
1,329,620
1,398,560
1,433,733
1,416,972
1,417,092
1,311,223
1,318,921
Stock & work in progress
302,677
332,066
392,662
497,204
345,769
351,265
306,118
Trade Debtors
1,997,241
2,047,129
1,895,350
1,747,372
1,846,948
1,243,066
1,470,456
881,872
502,739
512,113
250,081
402,071
357,928
255,378
235,775
Group Debtors
Misc Debtors
67,744
68,516
75,326
32,841
23,924
Cash
89,662
151,858
234,292
141,288
40,983
122,304
152,085
misc current assets
13,456
2,732
10,743
total current assets
2,064,985
2,115,645
1,970,676
1,780,213
1,870,872
1,256,522
1,473,188
892,615
895,078
996,037
877,035
1,040,563
744,680
728,947
693,978
total assets
3,622,354
3,671,597
3,453,482
3,271,415
3,208,688
2,585,474
2,651,201
2,189,432
2,224,698
2,394,597
2,310,768
2,457,535
2,161,772
2,040,170
2,012,899
Bank overdraft
Bank loan
Trade Creditors
558,269
629,107
446,852
285,602
257,900
217,178
216,609
193,246
197,585
289,098
274,667
310,439
123,061
138,167
120,782
Group/Directors Accounts
13,697
1,912
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
558,269
629,107
446,852
285,602
257,900
217,178
216,609
193,246
197,585
289,098
274,667
310,439
123,061
151,864
122,694
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
271,785
277,005
783,596
791,500
741,500
15,112
19,482
9,011
15,856
29,150
56,491
151,699
161,859
122,000
127,225
provisions
39,107
55,329
48,902
42,443
47,141
27,446
22,227
total long term liabilities
271,785
277,005
783,596
791,500
741,500
15,112
19,482
9,011
54,963
84,479
105,393
194,142
209,000
149,446
149,452
total liabilities
830,054
906,112
1,230,448
1,077,102
999,400
232,290
236,091
202,257
252,548
373,577
380,060
504,581
332,061
301,310
272,146
net assets
2,792,300
2,765,485
2,223,034
2,194,313
2,209,288
2,353,184
2,415,110
1,987,175
1,972,150
2,021,020
1,930,708
1,952,954
1,829,711
1,738,860
1,740,753
total shareholders funds
2,792,300
2,765,485
2,223,034
2,194,313
2,209,288
2,353,184
2,415,110
1,987,175
1,972,150
2,021,020
1,930,708
1,952,954
1,829,711
1,738,860
1,740,753
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
35,753
669,693
35,458
-14,975
-143,896
-61,926
528,315
1,270,549
-49,474
113,354
-23,185
161,706
122,363
-2,579
1,026,355
Depreciation
75,430
100,426
114,590
56,639
116,136
92,131
95,719
Amortisation
Tax
-8,938
-127,242
-6,737
-100,380
-254,132
-24,007
-38,919
-31,921
-287,486
Stock
-302,677
-29,389
-60,596
-104,542
151,435
-5,496
45,147
306,118
Debtors
-50,660
144,969
190,463
-90,659
627,806
-227,390
588,584
379,133
-9,374
262,032
-151,990
44,143
102,550
19,603
235,775
Creditors
-70,838
182,255
161,250
27,702
40,722
569
23,363
-4,339
-91,513
14,431
-35,772
187,378
-15,106
17,385
120,782
Accruals and Deferred Income
Deferred Taxes & Provisions
-39,107
-16,222
6,427
6,459
-4,698
19,695
5,219
22,227
Cash flow from operations
6,637
579,737
-492
103,386
-730,980
166,033
-137,286
896,515
-43,016
9,195
318,624
166,528
114,113
47,406
435,704
Investing Activities
capital expenditure
-1,417
-73,146
8,396
-153,386
-8,864
-150,939
118,804
32,803
-6,490
-138,014
-128,491
-53,658
-219,164
-81,552
-1,353,322
Change in Investments
-72,761
2,860
2,861
2,841
2,881
61,318
cash flow from investments
-1,417
-73,146
8,396
-153,386
-8,864
-150,939
118,804
32,803
-6,490
-65,253
-131,351
-56,519
-222,005
-84,433
-1,414,640
Financing Activities
Bank loans
Group/Directors Accounts
-13,697
11,785
1,912
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-5,220
-506,591
-7,904
50,000
726,388
-4,370
10,471
-6,845
-13,294
-27,341
-95,208
-10,160
39,859
-5,225
127,225
share issue
-1,001,504
1,001,504
interest
112
604
965
939
456
408
686
380
cash flow from financing
-5,220
-506,591
-7,904
50,000
726,388
-4,370
10,471
-1,008,237
-12,690
-26,376
-94,269
-9,704
26,570
7,246
1,131,021
cash and cash equivalents
cash
-89,662
-62,196
-82,434
93,004
100,305
-81,321
-29,781
152,085
overdraft
change in cash
-89,662
-62,196
-82,434
93,004
100,305
-81,321
-29,781
152,085
acorn 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 acorn farms limited. Get real-time insights into acorn farms limited's credit score, group structure and payment trends.
Perform a competitor analysis for acorn farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in CO10 area or any other competitors across 12 key performance metrics.
acorn farms limited Ownership
ACORN FARMS LIMITED group structure
Acorn Farms Limited has no subsidiary companies.
Ultimate parent company
ACORN FARMS LIMITED
01899197
ACORN FARMS LIMITED Shareholders
The largest shareholders in Acorn Farms Limited include S W Cobbalds 1999 Discretionary Settlement and Stephen William Cobbald.
s w cobbalds 1999 discretionary settlement
30%
stephen william cobbald
30%
richard nicholas cobbald
20%
jonathan william cobbald
20%
acorn farms limited directors
Acorn Farms Limited currently has 3 directors.
The longest serving directors include
Mr Stephen Cobbald (Oct 1991) and
Jonathan Cobbald (Mar 1999).
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
March 1985
age
40
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
acton hall, acton,sudbury, suffolk, CO10 0BA
Bank
-
Legal Advisor
-
acorn farms 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 found 5 charges/mortgages relating to acorn farms limited. Currently there are 4 open charges and 1 have been satisfied in the past.
acorn 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 ACORN FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.
acorn farms limitedCompanies House Filings - See Documents
