Growing of cereals (except rice), leguminous crops and oil seeds
Registered Address
commonside farm new road, old snydale, pontefract, west yorkshire, WF7 6HE
Website
-
birdsall farms limitedEstimated Valuation
£328k
Pomanda estimates the enterprise value of BIRDSALL FARMS LIMITED at £328k based on a Turnover of £678.7k and 0.48x industry multiple (adjusted for size and gross margin).
birdsall farms limitedEstimated Valuation
£397.2k
Pomanda estimates the enterprise value of BIRDSALL FARMS LIMITED at £397.2k based on an EBITDA of £124.4k and a 3.19x industry multiple (adjusted for size and gross margin).
birdsall farms limitedEstimated Valuation
£8.7m
Pomanda estimates the enterprise value of BIRDSALL FARMS LIMITED at £8.7m based on Net Assets of £6.1m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Birdsall Farms LimitedOverview
Birdsall Farms Limited is a live company located in pontefract, WF7 6HE with a Companies House number of 03336971. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in March 1997, it's largest shareholder is
hc birdsall discretionary settlement
with a 57.4% stake. Birdsall Farms Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£678.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Birdsall Farms Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
6 Weak
Size
annual sales of £678.7k, make it smaller than the average company (£5.3m)
£678.7k - Birdsall Farms Limited
£5.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -32%, show it is growing at a slower rate (7.6%)
-32% - Birdsall Farms Limited
7.6% - Industry AVG
Production
with a gross margin of 32.1%, this company has a comparable cost of product (32.1%)
32.1% - Birdsall Farms Limited
32.1% - Industry AVG
Profitability
an operating margin of 1.8% make it less profitable than the average company (8.9%)
1.8% - Birdsall Farms Limited
8.9% - Industry AVG
Employees
with 6 employees, this is below the industry average (32)
6 - Birdsall Farms Limited
32 - Industry AVG
Pay Structure
on an average salary of £37.1k, the company has an equivalent pay structure (£37.1k)
£37.1k - Birdsall Farms Limited
£37.1k - Industry AVG
Efficiency
resulting in sales per employee of £113.1k, this is less efficient (£179.5k)
£113.1k - Birdsall Farms Limited
£179.5k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (37 days)
29 days - Birdsall Farms Limited
37 days - Industry AVG
Creditor Days
its suppliers are paid after 45 days, this is slower than average (39 days)
45 days - Birdsall Farms Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 241 days, this is more than average (94 days)
241 days - Birdsall Farms Limited
94 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 154 weeks, this is more cash available to meet short term requirements (15 weeks)
154 weeks - Birdsall Farms Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.4%, this is a lower level of debt than the average (46.7%)
11.4% - Birdsall Farms Limited
46.7% - Industry AVG
BIRDSALL FARMS LIMITED financials
EXPORT
Birdsall Farms Limited's latest turnover from March 2024 is estimated at £678.7 thousand and the company has net assets of £6.1 million. According to their latest financial statements, Birdsall Farms Limited has 6 employees and maintains cash reserves of £802 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
678,707
884,301
1,229,706
2,185,150
1,414,692
1,444,200
1,446,659
908,133
798,371
1,682,165
1,671,786
1,757,729
1,225,230
1,266,689
506,876
Other Income Or Grants
Cost Of Sales
460,619
613,255
868,359
1,593,314
1,019,924
1,001,574
1,018,224
629,754
551,634
1,166,838
1,128,120
1,134,048
747,524
804,162
322,174
Gross Profit
218,088
271,046
361,347
591,836
394,768
442,626
428,436
278,380
246,737
515,327
543,666
623,680
477,706
462,528
184,702
Admin Expenses
205,909
-26,285
142,264
593,344
486,351
606,992
556,374
-1,103,445
120,352
536,420
323,488
437,939
244,482
96,331
-1,077,524
Operating Profit
12,179
297,331
219,083
-1,508
-91,583
-164,366
-127,938
1,381,825
126,385
-21,093
220,178
185,741
233,224
366,197
1,262,226
Interest Payable
71,488
83,641
57,205
53,831
55,804
63,776
63,294
30,864
Interest Receivable
43,576
30,672
4,182
489
572
6,354
7,303
2,941
2,938
3,307
3,205
3,332
3,307
3,119
1,383
Pre-Tax Profit
-15,733
244,362
166,059
-54,850
-146,815
-221,788
-183,928
1,353,901
129,324
-17,786
223,383
189,072
236,531
369,317
1,263,610
Tax
-46,429
-31,551
-270,780
-25,865
-51,378
-45,377
-61,498
-103,409
-353,811
Profit After Tax
-15,733
197,933
134,508
-54,850
-146,815
-221,788
-183,928
1,083,121
103,459
-17,786
172,005
143,695
175,033
265,908
909,799
Dividends Paid
Retained Profit
-15,733
197,933
134,508
-54,850
-146,815
-221,788
-183,928
1,083,121
103,459
-17,786
172,005
143,695
175,033
265,908
909,799
Employee Costs
222,345
210,165
163,619
191,109
182,624
180,832
174,747
196,671
204,146
348,584
366,906
407,211
270,301
293,192
136,837
Number Of Employees
6
6
5
6
6
6
6
7
7
12
13
14
10
11
5
EBITDA*
124,350
439,179
399,381
215,741
-91,583
138,483
114,056
1,612,328
324,207
137,895
347,376
309,395
343,535
464,193
1,356,575
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
5,706,760
5,827,190
5,973,440
6,104,764
6,298,193
6,401,245
6,208,019
6,209,663
5,058,189
4,641,878
4,537,417
4,367,958
4,362,916
4,086,506
4,019,443
Intangible Assets
240
270
300
330
360
390
420
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
5,706,760
5,827,190
5,973,440
6,104,764
6,298,193
6,401,245
6,208,019
6,209,663
5,058,429
4,642,148
4,537,717
4,368,288
4,363,276
4,086,896
4,019,863
Stock & work in progress
304,483
457,815
329,633
275,798
197,681
301,871
363,480
330,792
280,252
248,866
326,587
212,462
324,655
219,444
227,005
Trade Debtors
54,915
74,712
216,274
378,522
315,017
215,923
242,676
120,453
132,908
175,361
232,684
248,874
121,575
167,106
74,251
Group Debtors
Misc Debtors
43,878
70,700
57,594
68,751
68,138
146,511
47,627
70,495
26,488
Cash
802,005
858,027
585,363
529,836
448,617
695,154
999,154
1,922,225
430,381
744,977
577,956
704,050
628,548
694,366
553,332
misc current assets
total current assets
1,205,281
1,461,254
1,188,864
1,252,907
1,029,453
1,359,459
1,652,937
2,443,965
870,029
1,169,204
1,137,227
1,165,386
1,074,778
1,080,916
854,588
total assets
6,912,041
7,288,444
7,162,304
7,357,671
7,327,646
7,760,704
7,860,956
8,653,628
5,928,458
5,811,352
5,674,944
5,533,674
5,438,054
5,167,812
4,874,451
Bank overdraft
14,524
340,960
38,173
32,862
31,592
30,408
30,408
30,408
Bank loan
Trade Creditors
56,835
69,884
146,212
314,854
179,562
363,249
266,211
158,125
38,861
479,670
358,659
421,295
465,038
371,968
95,503
Group/Directors Accounts
95,828
95,828
95,828
145,828
145,828
196,098
193,107
901,870
385,437
265,173
other short term finances
1,338
191
538
2,198
3,294
2,239
2,133
hp & lease commitments
other current liabilities
101,568
94,278
145,936
115,474
99,511
96,934
75,351
72,003
68,620
total current liabilities
270,093
601,141
426,687
611,216
459,787
688,928
567,210
1,162,406
492,918
479,670
358,659
421,295
465,038
371,968
360,676
loans
452,887
461,002
791,158
830,041
864,962
897,154
927,305
957,251
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
65,116
86,623
2,714
109,177
140,810
165,720
135,751
119,353
104,043
103,644
70,461
38,560
42,892
40,753
24,592
total long term liabilities
518,003
547,625
793,872
939,218
1,005,772
1,062,874
1,063,056
1,076,604
104,043
103,644
70,461
38,560
42,892
40,753
24,592
total liabilities
788,096
1,148,766
1,220,559
1,550,434
1,465,559
1,751,802
1,630,266
2,239,010
596,961
583,314
429,120
459,855
507,930
412,721
385,268
net assets
6,123,945
6,139,678
5,941,745
5,807,237
5,862,087
6,008,902
6,230,690
6,414,618
5,331,497
5,228,038
5,245,824
5,073,819
4,930,124
4,755,091
4,489,183
total shareholders funds
6,123,945
6,139,678
5,941,745
5,807,237
5,862,087
6,008,902
6,230,690
6,414,618
5,331,497
5,228,038
5,245,824
5,073,819
4,930,124
4,755,091
4,489,183
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
12,179
297,331
219,083
-1,508
-91,583
-164,366
-127,938
1,381,825
126,385
-21,093
220,178
185,741
233,224
366,197
1,262,226
Depreciation
112,171
141,848
180,298
217,249
302,849
241,994
230,263
197,792
158,958
127,168
123,624
110,281
97,966
94,319
Amortisation
240
30
30
30
30
30
30
30
Tax
-46,429
-31,551
-270,780
-25,865
-51,378
-45,377
-61,498
-103,409
-353,811
Stock
-153,332
128,182
53,835
78,117
-104,190
-61,609
32,688
50,540
31,386
-77,721
114,125
-112,193
105,211
-7,561
227,005
Debtors
-46,619
-128,456
-173,405
64,118
20,721
72,131
99,355
31,552
-15,965
-57,323
-16,190
127,299
-45,531
92,855
74,251
Creditors
-13,049
-76,328
-168,642
135,292
-183,687
97,038
108,086
119,264
-440,809
121,011
-62,636
-43,743
93,070
276,465
95,503
Accruals and Deferred Income
7,290
-51,658
30,462
15,963
2,577
21,583
3,348
3,383
68,620
Deferred Taxes & Provisions
-21,507
83,909
-106,463
-31,633
-24,910
29,969
16,398
15,310
399
33,183
31,901
-4,332
2,139
16,161
24,592
Cash flow from operations
297,035
348,947
242,757
193,128
-214,134
276,551
109,845
1,397,413
-88,869
427,133
167,328
200,837
317,566
568,116
821,603
Investing Activities
capital expenditure
8,259
4,402
-48,974
-23,820
103,052
-496,075
-240,350
-1,381,737
-614,103
-263,419
-296,627
-128,666
-386,691
-165,029
-4,114,212
Change in Investments
cash flow from investments
8,259
4,402
-48,974
-23,820
103,052
-496,075
-240,350
-1,381,737
-614,103
-263,419
-296,627
-128,666
-386,691
-165,029
-4,114,212
Financing Activities
Bank loans
Group/Directors Accounts
-50,000
-50,270
2,991
-708,763
516,433
385,437
-265,173
265,173
Other Short Term Loans
1,147
-347
-1,660
-1,096
1,055
106
2,133
Long term loans
-8,115
-330,156
-38,883
-34,921
-32,192
-30,151
-29,946
957,251
Hire Purchase and Lease Commitments
other long term liabilities
share issue
3,579,384
interest
-27,912
-52,969
-53,023
-53,342
-55,232
-57,422
-55,991
-27,923
2,938
3,307
3,205
3,332
3,307
3,119
1,383
cash flow from financing
-34,880
-383,472
-143,566
-89,359
-136,639
-84,476
-792,567
1,445,761
388,375
3,307
3,205
3,332
3,307
-262,054
3,845,940
cash and cash equivalents
cash
-56,022
272,664
55,527
81,219
-246,537
-304,000
-923,071
1,491,844
-314,596
167,021
-126,094
75,502
-65,818
141,034
553,332
overdraft
-326,436
302,787
5,311
1,270
1,184
30,408
change in cash
270,414
-30,123
50,216
79,949
-247,721
-304,000
-923,071
1,461,436
-314,596
167,021
-126,094
75,502
-65,818
141,034
553,332
birdsall 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 birdsall farms limited. Get real-time insights into birdsall farms limited's credit score, group structure and payment trends.
Perform a competitor analysis for birdsall farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in WF7 area or any other competitors across 12 key performance metrics.
birdsall farms limited Ownership
BIRDSALL FARMS LIMITED group structure
Birdsall Farms Limited has no subsidiary companies.
Ultimate parent company
BIRDSALL FARMS LIMITED
03336971
BIRDSALL FARMS LIMITED Shareholders
The largest shareholders in Birdsall Farms Limited include Hc Birdsall Discretionary Settlement and H. Birdsall.
hc birdsall discretionary settlement
57.43%
h. birdsall
34.16%
mrs susan hall
4.95%
e.m. birdsall
3.47%
birdsall farms limited directors
Birdsall Farms Limited currently has 3 directors.
The longest serving directors include
Mr Harry Birdsall (Mar 1998) and
Mrs Susan Hall (Mar 2000).
01110 - Growing of cereals (except rice), leguminous crops and oil seeds
incorporation date
March 1997
age
28
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
commonside farm new road, old snydale, pontefract, west yorkshire, WF7 6HE
Bank
BARCLAYS BANK PLC
Legal Advisor
-
birdsall 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 did not find charges/mortgages relating to birdsall farms limited.
birdsall 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 BIRDSALL FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.
birdsall farms limitedCompanies House Filings - See Documents
