C. Horrell Limited

POWER SEARCH PRICING

SOLUTIONS

c. horrell limited Company Information

Live

MatureSmallHealthy

Company Number

03630048

Next Accounts

Oct 2025

Industry

Growing of cereals (except rice), leguminous crops and oil seeds

Directors

Charles Horrell

Sally Horrell

Shareholders

charles andrew horrell

harry horrell

View All

Group Structure

View All

Contact

Registered Address

pode hole farm, the causeway thorney, peterborough, cambridgeshire, PE6 0QH

Website

www.dodsonandhorrell.com

c. horrell limited Estimated Valuation

£7.2m

Pomanda estimates the enterprise value of C. HORRELL LIMITED at £7.2m based on Net Assets of £4.7m and 1.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

C. Horrell Limited is a live company located in peterborough, PE6 0QH with a Companies House number of 03630048. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in September 1998, it's largest shareholder is charles andrew horrell with a 86.6% stake. C. Horrell Limited is a mature, small sized company, Pomanda has estimated its turnover at £947.1k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded C. Horrell Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

3 Strong

5 Regular

4 Weak

Size

annual sales of £947.1k, make it smaller than the average company (£7.3m)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (7.4%)

EXPORT

C. Horrell Limited's latest turnover from January 2024 is estimated at £947.1 thousand and the company has net assets of £4.7 million. According to their latest financial statements, C. Horrell Limited has 6 employees and maintains cash reserves of £20.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	947,112	837,939	627,132	777,729	376,043	630,432	514,454	444,805	487,480	945,615	823,496	792,863	1,408,017	1,107,191	884,398
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	647,453	590,181	442,850	571,206	276,524	446,220	353,287	318,203	336,407	656,710	557,181	511,930	872,136	706,470	569,803
Gross Profit	299,659	247,758	184,282	206,523	99,519	184,213	161,167	126,603	151,073	288,906	266,314	280,933	535,881	400,721	314,596
Admin Expenses	155,270	-187,363	-31,120	151,191	121,610	93,257	-61,302	139,933	31,968	235,708	195,401	285,972	377,622	323,158	-1,696,198
Operating Profit	144,389	435,121	215,402	55,332	-22,091	90,956	222,469	-13,330	119,105	53,198	70,913	-5,039	158,259	77,563	2,010,794
Interest Payable	69,064	64,743	50,476	52,547	53,342	39,167	28,202	28,508	23,140	18,918	21,464	24,744	27,908	30,880	16,261
Interest Receivable	544	6	0	4	112	163	53	69	446	547	330	311	341	330	207
Pre-Tax Profit	75,869	370,385	164,927	2,789	-75,320	51,952	194,320	-41,770	96,411	34,828	49,779	-29,472	130,692	47,013	1,994,740
Tax	-18,967	-70,373	-31,336	-530	0	-9,871	-36,921	0	-19,282	-7,314	-11,449	0	-33,980	-13,163	-558,527
Profit After Tax	56,902	300,012	133,591	2,259	-75,320	42,081	157,399	-41,770	77,129	27,514	38,330	-29,472	96,712	33,849	1,436,213
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	56,902	300,012	133,591	2,259	-75,320	42,081	157,399	-41,770	77,129	27,514	38,330	-29,472	96,712	33,849	1,436,213
Employee Costs	220,699	214,636	204,765	159,162	91,258	88,721	83,913	81,477	58,134	202,153	169,240	168,374	303,845	244,879	222,192
Number Of Employees	6	6	6	5	3	3	3	3	2	7	6	6	11	9	8
EBITDA*	323,161	590,475	397,314	211,874	107,994	207,860	328,315	87,332	264,200	146,254	156,768	82,588	230,517	142,389	2,094,506

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	5,271,802	5,320,643	5,164,868	5,116,768	5,113,515	5,134,720	4,510,108	4,463,626	4,520,098	4,571,550	4,576,748	4,494,333	4,502,197	4,406,587	4,283,380
Intangible Assets	14,196	14,196	14,196	14,196	14,196	14,196	14,196	14,196	14,196	0	0	0	4,312	8,624	12,937
Investments & Other	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	5,285,999	5,334,840	5,179,065	5,130,965	5,127,712	5,148,917	4,524,305	4,477,823	4,534,295	4,571,551	4,576,749	4,494,334	4,506,510	4,415,212	4,296,318
Stock & work in progress	441,252	558,119	354,142	327,440	327,821	255,680	300,100	239,761	273,025	242,048	207,729	282,874	196,851	202,923	249,937
Trade Debtors	86,793	33,099	45,774	117,285	16,376	91,774	73,771	60,338	67,427	34,621	47,140	54,679	249,765	167,124	121,261
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	58,031	70,621	42,184	60,697	71,125	133,487	64,350	28,388	27,516	0	0	0	0	0	0
Cash	20,530	184	184	184	7,557	22,427	20,969	183	54,635	123,889	94,961	37,119	87,244	49,020	82,857
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	606,606	662,023	442,284	505,606	422,879	503,368	459,190	328,670	422,603	400,558	349,830	374,672	533,860	419,067	454,055
total assets	5,892,605	5,996,863	5,621,349	5,636,571	5,550,591	5,652,285	4,983,495	4,806,493	4,956,898	4,972,109	4,926,579	4,869,006	5,040,370	4,834,279	4,750,373
Bank overdraft	43,936	104,342	109,088	244,067	38,742	44,867	49,073	81,906	45,663	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	113,741	79,255	52,599	11,207	33,069	123,150	54,385	57,981	60,066	345,098	282,678	257,282	314,182	272,636	242,658
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	9,863	16,909	59,432	1,135	48,000	48,000	0	0	0	0	0	0	0
hp & lease commitments	63,811	89,216	87,841	55,800	54,483	37,650	30,450	13,025	0	0	0	0	0	0	0
other current liabilities	372,223	382,177	327,872	347,022	344,982	378,706	240,904	165,869	259,797	0	0	0	0	0	0
total current liabilities	593,711	654,990	587,263	675,005	530,708	585,508	422,812	366,781	365,526	345,098	282,678	257,282	314,182	272,636	242,658
loans	526,610	552,911	586,796	648,500	715,196	721,129	296,286	344,479	392,216	274,121	307,964	352,452	408,894	449,809	500,348
hp & lease commitments	62,146	125,957	74,527	64,125	38,467	42,450	60,900	0	0	0	0	0	0	0	0
Accruals and Deferred Income	47,116	56,885	66,655	76,424	95,962	57,620	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	49,135	111,288	342,151	352,712	314,377	342,927	234,179	163,561
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	635,872	735,753	727,978	789,049	849,625	821,199	357,186	393,614	503,504	616,272	660,676	666,829	751,821	683,988	663,909
total liabilities	1,229,583	1,390,743	1,315,241	1,464,054	1,380,333	1,406,707	779,998	760,395	869,030	961,370	943,354	924,111	1,066,003	956,624	906,567
net assets	4,663,022	4,606,120	4,306,108	4,172,517	4,170,258	4,245,578	4,203,497	4,046,098	4,087,868	4,010,739	3,983,225	3,944,895	3,974,367	3,877,655	3,843,806
total shareholders funds	4,663,022	4,606,120	4,306,108	4,172,517	4,170,258	4,245,578	4,203,497	4,046,098	4,087,868	4,010,739	3,983,225	3,944,895	3,974,367	3,877,655	3,843,806

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	144,389	435,121	215,402	55,332	-22,091	90,956	222,469	-13,330	119,105	53,198	70,913	-5,039	158,259	77,563	2,010,794
Depreciation	178,772	155,354	181,912	156,542	130,085	116,904	105,846	100,662	145,095	93,056	85,855	83,315	67,945	60,513	79,399
Amortisation	0	0	0	0	0	0	0	0	0	0	0	4,312	4,313	4,313	4,313
Tax	-18,967	-70,373	-31,336	-530	0	-9,871	-36,921	0	-19,282	-7,314	-11,449	0	-33,980	-13,163	-558,527
Stock	-116,867	203,977	26,702	-381	72,141	-44,420	60,339	-33,264	30,977	34,319	-75,145	86,023	-6,072	-47,014	249,937
Debtors	41,104	15,762	-90,024	90,481	-137,760	87,140	49,395	-6,217	60,322	-12,519	-7,539	-195,086	82,641	45,863	121,261
Creditors	34,486	26,656	41,392	-21,862	-90,081	68,765	-3,596	-2,085	-285,032	62,420	25,396	-56,900	41,546	29,978	242,658
Accruals and Deferred Income	-19,723	44,535	-28,919	-17,498	4,618	195,422	75,035	-93,928	259,797	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	394,720	371,554	441,773	81,884	88,150	419,456	253,099	30,800	128,384	179,560	253,399	134,751	161,514	160,355	1,407,439
Investing Activities
capital expenditure	-129,931	-311,129	-230,012	-159,795	-108,880	-741,516	-152,328	-44,190	-107,839	-87,858	-168,270	-75,451	-163,556	-183,720	-4,380,029
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1
cash flow from investments	-129,931	-311,129	-230,012	-159,795	-108,880	-741,516	-152,328	-44,190	-107,839	-87,858	-168,270	-75,451	-163,556	-183,720	-4,380,030
Financing Activities
Bank loans	0	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	0
Other Short Term Loans	0	-9,863	-7,046	-42,523	58,297	-46,865	0	48,000	0	0	0	0	0	0	0
Long term loans	-26,301	-33,885	-61,704	-66,696	-5,933	424,843	-48,193	-47,737	118,095	-33,843	-44,488	-56,442	-40,915	-50,539	500,348
Hire Purchase and Lease Commitments	-89,216	52,805	42,443	26,975	12,850	-11,250	78,325	13,025	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-49,135	-62,153	-230,863	-10,561	38,335	-28,550	108,748	70,618	163,561
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,407,593
interest	-68,520	-64,737	-50,476	-52,543	-53,230	-39,004	-28,149	-28,439	-22,694	-18,371	-21,134	-24,433	-27,567	-30,550	-16,054
cash flow from financing	-184,037	-55,680	-76,783	-134,787	11,984	327,724	-47,152	-77,304	-135,462	-62,775	-27,287	-109,425	40,266	-10,471	3,055,448
cash and cash equivalents
cash	20,346	0	0	-7,373	-14,870	1,458	20,786	-54,452	-69,254	28,928	57,842	-50,125	38,224	-33,837	82,857
overdraft	-60,406	-4,746	-134,979	205,325	-6,125	-4,206	-32,833	36,243	45,663	0	0	0	0	0	0
change in cash	80,752	4,746	134,979	-212,698	-8,745	5,664	53,619	-90,695	-114,917	28,928	57,842	-50,125	38,224	-33,837	82,857

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for c. horrell limited. Get real-time insights into c. horrell 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 c. horrell limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in PE6 area or any other competitors across 12 key performance metrics.

C. HORRELL LIMITED group structure

C. Horrell Limited has 1 subsidiary company.

Ultimate parent company

C. HORRELL LIMITED

03630048

1 subsidiary

TOPCOIN LIMITED

02845137

C. HORRELL LIMITED Shareholders

charles andrew horrell	86.58%
harry horrell	6.71%
lucy horrell	6.71%

C. Horrell Limited currently has 2 directors. The longest serving directors include Mr Charles Horrell (Sep 1998) and Ms Sally Horrell (Sep 1998).

officer	country	age	start	end	role
Mr Charles Horrell		66 years	Sep 1998	-	Director
Ms Sally Horrell		64 years	Sep 1998	-	Director

P&L

January 2024

turnover

947.1k

+13%

operating profit

144.4k

gross margin

31.7%

+7.01%

turnover

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

Balance Sheet

January 2024

net assets

4.7m

+0.01%

total assets

5.9m

-0.02%

cash

20.5k

+110.58%

net assets

Total assets minus all liabilities

Similar Companies

chatterton & cooke, limited

3.5

d j and a lunn ltd

2.5

s. markillie & son limited

t. brocklehurst farms

3.5

r. j. berry (thorney) limited

4.5

company number

03630048

Type

Private limited with Share Capital

industry

01110 - Growing of cereals (except rice), leguminous crops and oil seeds

incorporation date

September 1998

ultimate parent company

None

previous names

topcoin limited (October 1998)

address

pode hole farm, the causeway thorney, peterborough, cambridgeshire, PE6 0QH

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 c. horrell limited. Currently there are 4 open charges and 1 have been satisfied in the past.

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 C. HORRELL LIMITED. This can take several minutes, an email will notify you when this has completed.

c. horrell limited Company Information

c. horrell limited Estimated Valuation

c. horrell limited Estimated Valuation

c. horrell limited Estimated Valuation

C. Horrell Limited Overview

C. Horrell Limited Health Check

C. HORRELL LIMITED financials

c. horrell limited Credit Report and Business Information

C. Horrell Limited Competitor Analysis

c. horrell limited Ownership

c. horrell limited directors

c. horrell limited company details

c. horrell limited Charges & Mortgages

c. horrell limited Capital Raised & Share Issues BETA

c. horrell limited Companies House Filings - See Documents