porkwell limited
porkwell limited Company Information
Company Number
03112328
Next Accounts
Mar 2026
Shareholders
trustees of j.s. rymer
elizabeth carol rymer
Group Structure
View All
Industry
Mixed farming
Registered Address
southburn offices, southburn, driffield, east yorkshire, YO25 9ED
Website
jsrfarms.co.ukporkwell limited Estimated Valuation
Pomanda estimates the enterprise value of PORKWELL LIMITED at £112.2k based on a Turnover of £196.3k and 0.57x industry multiple (adjusted for size and gross margin).
porkwell limited Estimated Valuation
Pomanda estimates the enterprise value of PORKWELL LIMITED at £74.2k based on an EBITDA of £20.5k and a 3.62x industry multiple (adjusted for size and gross margin).
porkwell limited Estimated Valuation
Pomanda estimates the enterprise value of PORKWELL LIMITED at £1.3m based on Net Assets of £919.3k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Porkwell Limited Overview
Porkwell Limited is a live company located in driffield, YO25 9ED with a Companies House number of 03112328. It operates in the mixed farming sector, SIC Code 01500. Founded in October 1995, it's largest shareholder is trustees of j.s. rymer with a 90% stake. Porkwell Limited is a mature, micro sized company, Pomanda has estimated its turnover at £196.3k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Porkwell Limited Health Check
Pomanda's financial health check has awarded Porkwell Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
6 Strong
3 Regular
2 Weak
Size
annual sales of £196.3k, make it smaller than the average company (£1.1m)
- Porkwell Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (11.1%)
- Porkwell Limited
11.1% - Industry AVG
Production
with a gross margin of 30.7%, this company has a comparable cost of product (30.7%)
- Porkwell Limited
30.7% - Industry AVG
Profitability
an operating margin of 10.4% make it more profitable than the average company (5.7%)
- Porkwell Limited
5.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (15)
2 - Porkwell Limited
15 - Industry AVG
Pay Structure
on an average salary of £29.7k, the company has an equivalent pay structure (£29.7k)
- Porkwell Limited
£29.7k - Industry AVG
Efficiency
resulting in sales per employee of £98.2k, this is equally as efficient (£108.3k)
- Porkwell Limited
£108.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Porkwell Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 125 days, this is slower than average (39 days)
- Porkwell Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 72 days, this is less than average (109 days)
- Porkwell Limited
109 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 68 weeks, this is more cash available to meet short term requirements (13 weeks)
68 weeks - Porkwell Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 5.2%, this is a lower level of debt than the average (43.1%)
5.2% - Porkwell Limited
43.1% - Industry AVG
PORKWELL LIMITED financials
Porkwell Limited's latest turnover from June 2024 is estimated at £196.3 thousand and the company has net assets of £919.3 thousand. According to their latest financial statements, Porkwell Limited has 2 employees and maintains cash reserves of £66.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 6 | 7 | 8 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 876,789 | 876,789 | 876,789 | 781,150 | 11,363 | 31,310 | 40,166 | 39,002 | 46,895 | 54,958 | 36,065 | 39,183 | 42,624 | 14,706 | 21,384 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 876,789 | 876,789 | 876,789 | 781,150 | 11,363 | 31,310 | 40,166 | 39,002 | 46,895 | 54,958 | 36,065 | 39,183 | 42,624 | 14,706 | 21,384 |
| Stock & work in progress | 26,841 | 42,816 | 35,164 | 496,639 | 771,290 | 798,991 | 706,903 | 626,483 | 525,919 | 471,333 | 451,127 | 429,220 | 376,771 | ||
| Trade Debtors | 176,252 | 29,773 | 62,424 | 72,160 | 877,332 | 774,270 | 828,454 | 858,161 | 653,996 | 564,303 | |||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 150 | 47,213 | 21,776 | 36,110 | 140,774 | 252,911 | 528,153 | ||||||||
| Cash | 66,468 | 50,596 | 23,235 | 109,332 | 887,484 | 423,429 | 693,432 | 284,248 | 22,727 | 16,013 | 56,632 | 23,121 | 20,273 | 122,165 | 68,817 |
| misc current assets | |||||||||||||||
| total current assets | 93,309 | 93,412 | 58,549 | 156,545 | 909,260 | 1,132,430 | 1,635,269 | 1,398,574 | 1,329,943 | 1,519,828 | 1,356,821 | 1,322,908 | 1,329,561 | 1,205,381 | 1,009,891 |
| total assets | 970,098 | 970,201 | 935,338 | 937,695 | 920,623 | 1,163,740 | 1,675,435 | 1,437,576 | 1,376,838 | 1,574,786 | 1,392,886 | 1,362,091 | 1,372,185 | 1,220,087 | 1,031,275 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 46,617 | 68,201 | 36,064 | 1,518 | 118,716 | 41,326 | 58,766 | 133,342 | 284,213 | 184,602 | 189,640 | 194,873 | 196,605 | 165,130 | |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 4,201 | 397 | 5,114 | 20,303 | 329,940 | 38,095 | 9,143 | ||||||||
| total current liabilities | 50,818 | 68,598 | 36,064 | 6,632 | 139,019 | 371,266 | 96,861 | 142,485 | 284,213 | 184,602 | 189,640 | 194,873 | 196,605 | 165,130 | |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 50,818 | 68,598 | 36,064 | 6,632 | 139,019 | 371,266 | 96,861 | 142,485 | 284,213 | 184,602 | 189,640 | 194,873 | 196,605 | 165,130 | |
| net assets | 919,280 | 901,603 | 899,274 | 931,063 | 920,623 | 1,024,721 | 1,304,169 | 1,340,715 | 1,234,353 | 1,290,573 | 1,208,284 | 1,172,451 | 1,177,312 | 1,023,482 | 866,145 |
| total shareholders funds | 919,280 | 901,603 | 899,274 | 931,063 | 920,623 | 1,024,721 | 1,304,169 | 1,340,715 | 1,234,353 | 1,290,573 | 1,208,284 | 1,172,451 | 1,177,312 | 1,023,482 | 866,145 |
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 5,057 | 8,856 | 8,975 | 7,893 | 8,063 | 7,093 | 6,069 | 5,141 | 3,235 | 4,934 | 4,262 | ||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | -15,975 | 7,652 | 35,164 | -496,639 | -274,651 | -27,701 | 92,088 | 80,420 | 100,564 | 54,586 | 20,206 | 21,907 | 52,449 | 376,771 | |
| Debtors | -150 | -47,063 | 25,437 | -190,586 | 41,815 | -144,788 | -284,978 | -277,019 | 103,062 | -54,184 | -29,707 | 204,165 | 89,693 | 564,303 | |
| Creditors | -21,584 | 32,137 | 34,546 | 1,518 | -118,716 | 77,390 | -17,440 | -74,576 | -150,871 | 99,611 | -5,038 | -5,233 | -1,732 | 31,475 | 165,130 |
| Accruals and Deferred Income | 3,804 | 397 | -5,114 | 5,114 | -20,303 | -309,637 | 291,845 | 28,952 | 9,143 | ||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| 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 | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 15,872 | 27,361 | -86,097 | -778,152 | 464,055 | -270,003 | 409,184 | 261,521 | 6,714 | -40,619 | 33,511 | 2,848 | -101,892 | 53,348 | 68,817 |
| overdraft | |||||||||||||||
| change in cash | 15,872 | 27,361 | -86,097 | -778,152 | 464,055 | -270,003 | 409,184 | 261,521 | 6,714 | -40,619 | 33,511 | 2,848 | -101,892 | 53,348 | 68,817 |
porkwell limited Credit Report and Business Information
Porkwell Limited Competitor Analysis
Perform a competitor analysis for porkwell limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in YO25 area or any other competitors across 12 key performance metrics.
porkwell limited Ownership
PORKWELL LIMITED group structure
Porkwell Limited has no subsidiary companies.
Ultimate parent company
PORKWELL LIMITED
03112328
porkwell limited directors
Porkwell Limited currently has 2 directors. The longest serving directors include Ms Elizabeth Rymer (Jan 1996) and Mr Timothy Rymer (Feb 2012).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Elizabeth Rymer | 85 years | Jan 1996 | - | Director | |
| Mr Timothy Rymer | 61 years | Feb 2012 | - | Director |
P&L
June 2024turnover
196.3k
-15%
operating profit
20.5k
0%
gross margin
30.8%
-14.21%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024net assets
919.3k
+0.02%
total assets
970.1k
0%
cash
66.5k
+0.31%
net assets
Total assets minus all liabilities
porkwell limited company details
company number
03112328
Type
Private limited with Share Capital
industry
01500 - Mixed farming
incorporation date
October 1995
age
30
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
wolfgate limited (January 1996)
accountant
BRADBURY & CO
auditor
-
address
southburn offices, southburn, driffield, east yorkshire, YO25 9ED
Bank
-
Legal Advisor
-
porkwell 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 porkwell limited.
porkwell 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 PORKWELL LIMITED. This can take several minutes, an email will notify you when this has completed.
porkwell limited Companies House Filings - See Documents
| date | description | view/download |
|---|
