Growing of cereals (except rice), leguminous crops and oil seeds
Registered Address
boreatton house baschurch, shrewsbury, SY4 2EP
Website
-
part farm limitedEstimated Valuation
£85.7k
Pomanda estimates the enterprise value of PART FARM LIMITED at £85.7k based on a Turnover of £179.5k and 0.48x industry multiple (adjusted for size and gross margin).
part farm limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of PART FARM LIMITED at £0 based on an EBITDA of £-74 and a 3.16x industry multiple (adjusted for size and gross margin).
part farm limitedEstimated Valuation
£264.5k
Pomanda estimates the enterprise value of PART FARM LIMITED at £264.5k based on Net Assets of £187.2k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Part Farm LimitedOverview
Part Farm Limited is a live company located in shrewsbury, SY4 2EP with a Companies House number of 03340358. 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
patricia budgen
with a 100% stake. Part Farm Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£179.5k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Part Farm Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
1 Strong
4 Regular
3 Weak
Size
annual sales of £179.5k, make it smaller than the average company (£5.3m)
£179.5k - Part Farm Limited
£5.3m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Part Farm Limited
- - Industry AVG
Production
with a gross margin of 32.1%, this company has a comparable cost of product (32.1%)
32.1% - Part Farm Limited
32.1% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (8.9%)
0% - Part Farm Limited
8.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (32)
1 - Part Farm Limited
32 - Industry AVG
Pay Structure
on an average salary of £37.1k, the company has an equivalent pay structure (£37.1k)
£37.1k - Part Farm Limited
£37.1k - Industry AVG
Efficiency
resulting in sales per employee of £179.5k, this is equally as efficient (£179.5k)
£179.5k - Part Farm Limited
£179.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Part Farm Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Part Farm Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Part Farm Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 13 weeks, this is average cash available to meet short term requirements (15 weeks)
13 weeks - Part Farm Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 28.3%, this is a lower level of debt than the average (46.7%)
28.3% - Part Farm Limited
46.7% - Industry AVG
PART FARM LIMITED financials
EXPORT
Part Farm Limited's latest turnover from March 2024 is estimated at £179.5 thousand and the company has net assets of £187.2 thousand. According to their latest financial statements, Part Farm Limited has 1 employee and maintains cash reserves of £11 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
179,472
169,024
52
70
59
53
118,822
99,525
71,700
47,511
49,540
55,236
Other Income Or Grants
Cost Of Sales
121,802
117,216
36
50
41
37
82,421
67,159
46,259
28,987
31,450
35,108
Gross Profit
57,669
51,807
16
21
18
16
36,401
32,365
25,441
18,524
18,089
20,128
Admin Expenses
57,762
51,609
-1,149
-2,004
-3,257
4,269
8,331
4,038
2,579
39,711
36,202
29,134
19,653
17,501
22,830
Operating Profit
-93
198
1,149
2,004
3,257
-4,253
-8,310
-4,020
-2,563
-3,310
-3,837
-3,693
-1,129
588
-2,702
Interest Payable
Interest Receivable
551
431
69
7
4
15
7
3
6
8
8
8
11
11
4
Pre-Tax Profit
459
630
1,217
2,011
3,260
-4,238
-8,303
-4,017
-2,557
-3,302
-3,829
-3,685
-1,118
599
-2,698
Tax
-115
-120
-231
-382
-619
-168
Profit After Tax
344
510
986
1,629
2,641
-4,238
-8,303
-4,017
-2,557
-3,302
-3,829
-3,685
-1,118
431
-2,698
Dividends Paid
Retained Profit
344
510
986
1,629
2,641
-4,238
-8,303
-4,017
-2,557
-3,302
-3,829
-3,685
-1,118
431
-2,698
Employee Costs
37,057
35,028
30,139
29,125
28,096
29,164
29,049
28,224
29,086
27,030
26,654
27,367
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-75
219
1,174
2,033
3,292
-4,212
-8,262
-3,963
-2,497
-3,232
-3,837
-3,646
-1,055
762
-2,478
* 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
250,103
250,121
250,142
250,167
250,196
250,231
91,354
91,402
91,459
91,525
91,082
91,082
91,129
91,203
91,377
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
250,103
250,121
250,142
250,167
250,196
250,231
91,354
91,402
91,459
91,525
91,082
91,082
91,129
91,203
91,377
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
10,963
10,044
10,246
8,082
5,500
2,455
1,563
1,261
963
1,315
1,725
1,283
1,757
2,732
1,675
misc current assets
total current assets
10,963
10,044
10,246
8,082
5,500
2,455
1,563
1,261
963
1,315
1,725
1,283
1,757
2,732
1,675
total assets
261,066
260,165
260,388
258,249
255,696
252,686
92,917
92,663
92,422
92,840
92,807
92,365
92,886
93,935
93,052
Bank overdraft
Bank loan
Trade Creditors
9
12
11
10
21,541
18,206
13,935
10,771
10,702
10,250
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
43,640
43,080
43,809
42,651
41,953
36,483
27,927
23,670
total current liabilities
43,640
43,080
43,809
42,651
41,953
41,584
36,495
27,938
23,680
21,541
18,206
13,935
10,771
10,702
10,250
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
30,214
30,217
30,221
30,226
30,000
total long term liabilities
30,214
30,217
30,221
30,226
30,000
30,000
total liabilities
73,854
73,297
74,030
72,877
71,953
71,584
36,495
27,938
23,680
21,541
18,206
13,935
10,771
10,702
10,250
net assets
187,212
186,868
186,358
185,372
183,743
181,102
56,422
64,725
68,742
71,299
74,601
78,430
82,115
83,233
82,802
total shareholders funds
187,212
186,868
186,358
185,372
183,743
181,102
56,422
64,725
68,742
71,299
74,601
78,430
82,115
83,233
82,802
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
-93
198
1,149
2,004
3,257
-4,253
-8,310
-4,020
-2,563
-3,310
-3,837
-3,693
-1,129
588
-2,702
Depreciation
18
21
25
29
35
41
48
57
66
78
47
74
174
224
Amortisation
Tax
-115
-120
-231
-382
-619
-168
Stock
Debtors
Creditors
-9
-3
1
1
-21,531
3,335
4,271
3,164
69
452
10,250
Accruals and Deferred Income
560
-729
1,158
698
41,953
-36,483
8,556
4,257
23,670
Deferred Taxes & Provisions
-3
-4
-5
226
30,000
Cash flow from operations
367
-634
2,096
2,575
74,617
-40,698
295
295
-358
103
434
-482
-986
1,046
7,772
Investing Activities
capital expenditure
-158,918
-521
-91,601
Change in Investments
cash flow from investments
-158,918
-521
-91,601
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
128,918
85,500
interest
551
431
69
7
4
15
7
3
6
8
8
8
11
11
4
cash flow from financing
551
431
69
7
4
128,933
7
3
6
8
8
8
11
11
85,504
cash and cash equivalents
cash
919
-202
2,164
2,582
3,045
892
302
298
-352
-410
442
-474
-975
1,057
1,675
overdraft
change in cash
919
-202
2,164
2,582
3,045
892
302
298
-352
-410
442
-474
-975
1,057
1,675
part farm 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 part farm limited. Get real-time insights into part farm limited's credit score, group structure and payment trends.
Perform a competitor analysis for part farm limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in SY4 area or any other competitors across 12 key performance metrics.
part farm limited Ownership
PART FARM LIMITED group structure
Part Farm Limited has no subsidiary companies.
Ultimate parent company
PART FARM LIMITED
03340358
PART FARM LIMITED Shareholders
The sole shareholder of Part Farm Limited is Patricia Budgen.
patricia budgen
100%
part farm limited directors
Part Farm Limited currently has 1 director, The Honourable Anne Budgen serving since Apr 2019.
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
boreatton house baschurch, shrewsbury, SY4 2EP
Bank
-
Legal Advisor
-
part farm 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 part farm limited.
part farm 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 PART FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
part farm limitedCompanies House Filings - See Documents
