Manor Farm Feeds (owston) Limited

POWER SEARCH PRICING

SOLUTIONS

manor farm feeds (owston) limited Company Information

Live

MatureMidHigh

Company Number

03563857

Website

www.manorfarmfeeds.co.uk

Registered Address

manor farm main street, owston, oakham, rutland, LE15 8DH

Industry

Manufacture of prepared feeds for farm animals

Telephone

01664454256

Next Accounts Due

March 2025

Group Structure

View All

Directors

Patricia Harvey26 Years

James Bland26 Years

View All

Shareholders

jonathan bland 70%

richard humphrey harvey 20%

View All

manor farm feeds (owston) limited Estimated Valuation

£2.8m

Pomanda estimates the enterprise value of MANOR FARM FEEDS (OWSTON) LIMITED at £2.8m based on Net Assets of £1.8m and 1.52x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Manor Farm Feeds (owston) Limited is a live company located in oakham, LE15 8DH with a Companies House number of 03563857. It operates in the manufacture of prepared feeds for farm animals sector, SIC Code 10910. Founded in May 1998, it's largest shareholder is jonathan bland with a 70% stake. Manor Farm Feeds (owston) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £8.2m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Manor Farm Feeds (Owston) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

5 Strong

1 Regular

6 Weak

Size

annual sales of £8.2m, make it smaller than the average company (£49.1m)

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (10.2%)

EXPORT

Manor Farm Feeds (Owston) Limited's latest turnover from June 2023 is estimated at £8.2 million and the company has net assets of £1.8 million. According to their latest financial statements, Manor Farm Feeds (Owston) Limited has 27 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	8,163,451	7,543,899	6,093,103	5,217,662	6,575,438	5,498,666	5,259,150	4,514,255	4,956,342	5,035,749	4,647,316	4,762,073	3,979,142	3,482,460
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	7,418,003	6,792,846	5,473,569	4,702,919	5,940,208	4,964,480	4,774,265	4,043,627	4,432,277	4,556,682	4,209,283	4,317,724	3,566,885	3,171,831
Gross Profit	745,448	751,052	619,534	514,742	635,230	534,185	484,885	470,628	524,065	479,067	438,032	444,349	412,257	310,629
Admin Expenses	566,306	829,229	323,505	540,963	576,144	272,935	516,659	388,295	181,840	478,122	90,128	322,276	245,000	-304,021
Operating Profit	179,142	-78,177	296,029	-26,221	59,086	261,250	-31,774	82,333	342,225	945	347,904	122,073	167,257	614,650
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	45,345	8,167	651	696	5,251	3,389	1,688	3,565	2,700	1,435	1,384	1,733	1,209	360
Pre-Tax Profit	224,487	-70,010	296,680	-25,525	64,337	264,640	-30,086	85,899	344,925	2,380	349,288	123,807	168,466	615,010
Tax	-56,122	0	-56,369	0	-12,224	-50,282	0	-17,180	-68,985	-500	-80,336	-29,714	-43,801	-172,203
Profit After Tax	168,365	-70,010	240,311	-25,525	52,113	214,358	-30,086	68,719	275,940	1,880	268,952	94,093	124,665	442,807
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	168,365	-70,010	240,311	-25,525	52,113	214,358	-30,086	68,719	275,940	1,880	268,952	94,093	124,665	442,807
Employee Costs	1,178,374	1,109,934	977,208	877,198	969,291	732,867	853,262	805,118	243,121	244,110	239,948	275,566	232,848	195,683
Number Of Employees	27	27	24	22	25	19	23	22	7	7	7	8	7	6
EBITDA*	367,786	137,825	503,393	125,407	225,180	419,644	119,560	218,372	453,049	81,985	408,381	189,222	210,980	658,656

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	818,193	788,608	685,556	506,955	537,038	523,776	507,326	454,381	398,502	320,349	253,754	281,144	201,544	194,321
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	818,193	788,608	685,556	506,955	537,038	523,776	507,326	454,381	398,502	320,349	253,754	281,144	201,544	194,321
Stock & work in progress	40,082	34,778	42,987	36,166	32,427	27,520	32,583	30,587	29,415	29,450	31,880	37,991	57,999	80,209
Trade Debtors	1,357,588	1,433,727	1,157,635	1,015,703	1,250,747	1,130,615	972,171	784,812	907,821	950,937	1,028,065	829,973	745,633	589,769
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	191,855	124,318	116,359	185,567	122,789	100,618	0	0	0	0	0	0
Cash	1,091,789	722,004	584,715	717,114	675,440	724,890	630,752	720,042	706,129	373,732	200,110	353,514	339,723	143,948
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,489,459	2,190,509	1,977,192	1,893,301	2,074,973	2,068,592	1,758,295	1,636,059	1,643,365	1,354,119	1,260,055	1,221,478	1,143,355	813,926
total assets	3,307,652	2,979,117	2,662,748	2,400,256	2,612,011	2,592,368	2,265,621	2,090,440	2,041,867	1,674,468	1,513,809	1,502,622	1,344,899	1,008,247
Bank overdraft	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
Trade Creditors	1,366,556	1,185,443	679,586	598,146	925,492	915,053	847,892	604,683	763,206	741,871	583,092	840,857	777,227	565,240
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	68,308	96,812	22,968	31,111	55,556	80,050	0	0	0	0	0	0
other current liabilities	0	0	60,198	119,293	48,982	90,888	21,789	45,704	0	0	0	0	0	0
total current liabilities	1,366,556	1,185,443	808,092	814,251	997,442	1,037,052	925,237	730,437	763,206	741,871	583,092	840,857	777,227	565,240
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	114,414	135,357	126,329	97,889	100,928	93,788	93,214	82,747	70,124	0	0	0	0	0
total long term liabilities	114,414	135,357	126,329	97,889	100,928	93,788	93,214	82,747	70,124	0	0	0	0	0
total liabilities	1,480,970	1,320,800	934,421	912,140	1,098,370	1,130,840	1,018,451	813,184	833,330	741,871	583,092	840,857	777,227	565,240
net assets	1,826,682	1,658,317	1,728,327	1,488,116	1,513,641	1,461,528	1,247,170	1,277,256	1,208,537	932,597	930,717	661,765	567,672	443,007
total shareholders funds	1,826,682	1,658,317	1,728,327	1,488,116	1,513,641	1,461,528	1,247,170	1,277,256	1,208,537	932,597	930,717	661,765	567,672	443,007

	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	179,142	-78,177	296,029	-26,221	59,086	261,250	-31,774	82,333	342,225	945	347,904	122,073	167,257	614,650
Depreciation	188,644	216,002	207,364	151,628	166,094	158,394	151,334	136,039	110,824	81,040	60,477	67,149	43,723	44,006
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-56,122	0	-56,369	0	-12,224	-50,282	0	-17,180	-68,985	-500	-80,336	-29,714	-43,801	-172,203
Stock	5,304	-8,209	6,821	3,739	4,907	-5,063	1,996	1,172	-35	-2,430	-6,111	-20,008	-22,210	80,209
Debtors	-76,139	84,237	209,469	-227,085	50,924	221,222	209,530	-22,391	-43,116	-77,128	198,092	84,340	155,864	589,769
Creditors	181,113	505,857	81,440	-327,346	10,439	67,161	243,209	-158,523	21,335	158,779	-257,765	63,630	211,987	565,240
Accruals and Deferred Income	0	-60,198	-59,095	70,311	-41,906	69,099	-23,915	45,704	0	0	0	0	0	0
Deferred Taxes & Provisions	-20,943	9,028	28,440	-3,039	7,140	574	10,467	12,623	70,124	0	0	0	0	0
Cash flow from operations	542,669	516,484	281,519	88,679	132,798	290,037	137,795	122,215	518,674	319,822	-121,701	158,806	245,512	381,715
Investing Activities
capital expenditure	-218,229	-319,054	-385,965	-121,545	-179,356	-174,844	-204,279	-191,918	-188,977	-147,635	-33,087	-146,749	-50,946	-238,327
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-218,229	-319,054	-385,965	-121,545	-179,356	-174,844	-204,279	-191,918	-188,977	-147,635	-33,087	-146,749	-50,946	-238,327
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	-68,308	-28,504	73,844	-8,143	-24,445	-24,494	80,050	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	-100	0	0	0	0	0	0	0	0	0	0	200
interest	45,345	8,167	651	696	5,251	3,389	1,688	3,565	2,700	1,435	1,384	1,733	1,209	360
cash flow from financing	45,345	-60,141	-27,953	74,540	-2,892	-21,056	-22,806	83,615	2,700	1,435	1,384	1,733	1,209	560
cash and cash equivalents
cash	369,785	137,289	-132,399	41,674	-49,450	94,138	-89,290	13,913	332,397	173,622	-153,404	13,791	195,775	143,948
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	369,785	137,289	-132,399	41,674	-49,450	94,138	-89,290	13,913	332,397	173,622	-153,404	13,791	195,775	143,948

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for manor farm feeds (owston) limited. Get real-time insights into manor farm feeds (owston) 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 manor farm feeds (owston) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in LE15 area or any other competitors across 12 key performance metrics.

MANOR FARM FEEDS (OWSTON) LIMITED group structure

Manor Farm Feeds (Owston) Limited has no subsidiary companies.

Ultimate parent company

MANOR FARM FEEDS (OWSTON) LIMITED

03563857

MANOR FARM FEEDS (OWSTON) LIMITED Shareholders

jonathan bland	70%
richard humphrey harvey	20%
patricia anne harvey	10%

Manor Farm Feeds (Owston) Limited currently has 6 directors. The longest serving directors include Ms Patricia Harvey (May 1998) and Mr James Bland (May 1998).

officer	country	age	start	end	role
Ms Patricia Harvey		81 years	May 1998	-	Director
Mr James Bland		53 years	May 1998	-	Director
Mr Richard Harvey	United Kingdom	79 years	May 1998	-	Director
Mrs Saya Sheridan		53 years	Sep 2013	-	Director
Mrs Jane Bland	England	52 years	Sep 2013	-	Director
Mrs Margaret Pattinson	England	77 years	Oct 2013	-	Director

P&L

June 2023

turnover

8.2m

+8%

operating profit

179.1k

gross margin

9.2%

-8.28%

turnover

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

Balance Sheet

June 2023

net assets

1.8m

+0.1%

total assets

3.3m

+0.11%

cash

1.1m

+0.51%

net assets

Total assets minus all liabilities

Similar Companies

quality liquid feeds limited

h. & c. beart, limited

1.5

allen & page,limited

3.5

howarth winterbrook limited

4.5

lloyd's animal feeds (north eastern) limited

3.5

company number

03563857

Type

Private limited with Share Capital

industry

10910 - Manufacture of prepared feeds for farm animals

incorporation date

May 1998

ultimate parent company

None

previous names

N/A

address

manor farm main street, owston, oakham, rutland, LE15 8DH

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 1 charges/mortgages relating to manor farm feeds (owston) limited. Currently there are 1 open charges and 0 have been satisfied in the past.

manor farm feeds (owston) limited Company Information

manor farm feeds (owston) limited Estimated Valuation

manor farm feeds (owston) limited Estimated Valuation

manor farm feeds (owston) limited Estimated Valuation

Manor Farm Feeds (owston) Limited Overview

Manor Farm Feeds (owston) Limited Health Check

MANOR FARM FEEDS (OWSTON) LIMITED financials

manor farm feeds (owston) limited Credit Report and Business Information

Manor Farm Feeds (owston) Limited Competitor Analysis

manor farm feeds (owston) limited Ownership

manor farm feeds (owston) limited directors

manor farm feeds (owston) limited company details

manor farm feeds (owston) limited Charges & Mortgages

manor farm feeds (owston) limited Companies House Filings - See Documents