Andrew Atkinson Livestock Limited

POWER SEARCH PRICING

SOLUTIONS

andrew atkinson livestock limited Company Information

Live

MatureLargeHealthy

Company Number

03745450

Website

Registered Address

croft house farm, long lane, felliscliffe, harrogate, HG3 2LU

Industry

Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods

Telephone

01423770564

Next Accounts Due

January 2025

Group Structure

View All

Directors

Andrew Atkinson25 Years

Shareholders

jillian atkinson 39.8%

andrew atkinson 39.8%

View All

andrew atkinson livestock limited Estimated Valuation

£19.8m

Pomanda estimates the enterprise value of ANDREW ATKINSON LIVESTOCK LIMITED at £19.8m based on a Turnover of £28.3m and 0.7x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Andrew Atkinson Livestock Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Andrew Atkinson Livestock Limited is a live company located in felliscliffe, HG3 2LU with a Companies House number of 03745450. It operates in the agents selling agricultural raw materials, livestock, textile raw materials and semi-finished goods sector, SIC Code 46110. Founded in April 1999, it's largest shareholder is jillian atkinson with a 39.8% stake. Andrew Atkinson Livestock Limited is a mature, large sized company, Pomanda has estimated its turnover at £28.3m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

6 Strong

2 Regular

4 Weak

Size

annual sales of £28.3m, make it in line with the average company (£26.5m)

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (9.3%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for andrew atkinson livestock limited. Get real-time insights into andrew atkinson livestock 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 andrew atkinson livestock limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

ANDREW ATKINSON LIVESTOCK LIMITED group structure

Andrew Atkinson Livestock Limited has no subsidiary companies.

Ultimate parent company

ANDREW ATKINSON LIVESTOCK LIMITED

03745450

ANDREW ATKINSON LIVESTOCK LIMITED Shareholders

jillian atkinson	39.81%
andrew atkinson	39.81%
henry atkinson	19.42%
henry ben atkinson	0.97%

Andrew Atkinson Livestock Limited currently has 1 director, Mr Andrew Atkinson serving since May 1999.

officer	country	age	start	end	role
Mr Andrew Atkinson		54 years	May 1999	-	Director

EXPORT

Andrew Atkinson Livestock Limited's latest turnover from April 2023 is £28.3 million and the company has net assets of £2.5 million. According to their latest financial statements, Andrew Atkinson Livestock Limited has 16 employees and maintains cash reserves of £49.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	28,325,027	24,805,729	21,990,233	19,927,412	17,214,019	15,911,479	11,327,418	15,974,585	16,098,044	15,132,912	16,241,543	15,758,067	13,059,677	19,589,711
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	26,719,448	23,574,316	20,481,076	18,941,404	15,902,859	15,066,163	10,382,937	14,553,491	14,625,452	14,040,775	15,027,419	14,494,770	11,957,743	18,180,685
Gross Profit	1,605,579	1,231,413	1,509,157	986,008	1,311,160	845,316	944,481	1,421,094	1,472,592	1,092,137	1,214,124	1,263,297	1,101,933	1,409,027
Admin Expenses	371,408	907,118	954,431	411,143	561,802	565,384	823,851	1,284,030	1,486,223	1,092,478	1,423,148	959,585	1,718,196	252,411
Operating Profit	1,234,171	324,295	554,726	574,865	749,358	279,932	120,630	137,064	-13,631	-341	-209,024	303,712	-616,263	1,156,616
Interest Payable	71,127	63,695	48,794	135,652	117,464	39,861	0	0	0	0	0	0	0	0
Interest Receivable	26	0	38,929	2,781	430	1,811	0	0	0	0	27	55	31	3
Pre-Tax Profit	1,163,070	260,600	544,861	442,059	632,443	242,001	120,630	137,064	-13,631	-341	-208,997	303,767	-616,232	1,156,618
Tax	-276,418	-53,746	-118,609	-95,747	-137,490	-51,641	-22,920	-27,413	0	0	0	-72,904	0	-323,853
Profit After Tax	886,652	206,854	426,252	346,312	494,953	190,360	97,710	109,651	-13,631	-341	-208,997	230,863	-616,232	832,765
Dividends Paid	173,000	272,000	0	60,000	0	0	0	0	0	0	0	0	0	0
Retained Profit	713,652	-65,146	426,252	286,312	494,953	190,360	97,710	109,651	-13,631	-341	-208,997	230,863	-616,232	832,765
Employee Costs	244,707	233,131	220,700	242,904	212,462	185,868	434,735	690,261	669,514	587,453	409,855	283,443	306,119	393,572
Number Of Employees	16	16	15	11	9	9	12	19	19	18	11	9	10	12
EBITDA*	1,380,792	589,884	773,072	703,245	880,991	389,676	229,053	249,778	91,144	99,985	-114,616	367,864	-554,783	1,215,059

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	8,194,912	1,960,236	1,724,960	1,598,193	1,633,973	3,113,694	642,096	682,834	709,057	711,316	688,438	566,221	565,659	606,445
Intangible Assets	125	250	1,743	3,237	4,105	0	0	0	0	181	363	545	0	0
Investments & Other	561,965	1,720,622	1,438,169	1,227,747	2,268,313	28,437	28,437	25,422	24,628	24,517	17,310	17,310	14,250	12,250
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	8,757,002	3,681,108	3,164,872	2,829,177	3,906,391	3,142,131	670,533	708,256	733,685	736,014	706,111	584,076	579,909	618,695
Stock & work in progress	3,016,492	2,258,146	2,072,653	1,632,027	1,277,343	1,202,476	843,817	852,619	882,753	1,167,474	1,099,967	1,055,180	751,562	794,102
Trade Debtors	1,093,879	1,394,404	1,104,901	1,391,298	1,156,688	1,025,957	984,664	1,063,895	299,421	366,589	988,151	965,596	1,035,981	1,610,870
Group Debtors	0	4,400	4,400	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	37,011	178,134	271,602	220,302	276,207	250,259	0	0	958,475	845,613	0	0	0	0
Cash	49,750	0	0	0	0	0	0	0	0	0	0	10,747	11,329	1,004
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	4,197,132	3,835,084	3,453,556	3,243,627	2,710,238	2,478,692	1,828,481	1,916,514	2,140,649	2,379,676	2,088,118	2,031,523	1,798,872	2,405,976
total assets	12,954,134	7,516,192	6,618,428	6,072,804	6,616,629	5,620,823	2,499,014	2,624,770	2,874,334	3,115,690	2,794,229	2,615,599	2,378,781	3,024,671
Bank overdraft	519,430	884,846	541,578	535,950	500,354	679,606	0	0	0	0	0	0	0	0
Bank loan	2,163,494	100,964	134,000	110,000	101,800	75,493	0	0	0	0	0	0	0	0
Trade Creditors	3,316,100	2,664,460	1,992,329	1,780,179	1,535,261	1,414,251	1,986,775	2,180,519	2,528,299	2,801,118	2,450,986	2,071,104	2,074,236	2,164,806
Group/Directors Accounts	513,979	573,149	646,995	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	69,006	692,000	500,000	0	0	0	0	0	0	0	0
hp & lease commitments	104,319	112,411	83,285	53,265	42,948	36,847	0	0	0	0	0	0	0	0
other current liabilities	377,348	175,427	270,315	916,399	680,671	247,961	0	0	0	0	0	0	0	0
total current liabilities	6,994,670	4,511,257	3,668,502	3,464,799	3,553,034	2,954,158	1,986,775	2,180,519	2,528,299	2,801,118	2,450,986	2,071,104	2,074,236	2,164,806
loans	3,215,610	957,635	994,529	1,129,489	1,847,845	1,955,504	0	0	0	0	0	0	0	0
hp & lease commitments	36,931	103,600	12,639	17,764	42,223	47,350	0	0	0	0	0	0	2,912	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	24,792	24,792	24,792	0	0	0	37,247	67,618	121,508	76,414	104,744	96,999	85,000	0
provisions	203,857	154,286	88,198	57,239	56,326	41,563	43,104	42,455	0	0	0	0	0	27,000
total long term liabilities	3,481,190	1,240,313	1,120,158	1,204,492	1,946,394	2,044,417	80,351	110,073	121,508	76,414	104,744	96,999	87,912	27,000
total liabilities	10,475,860	5,751,570	4,788,660	4,669,291	5,499,428	4,998,575	2,067,126	2,290,592	2,649,807	2,877,532	2,555,730	2,168,103	2,162,148	2,191,806
net assets	2,478,274	1,764,622	1,829,768	1,403,513	1,117,201	622,248	431,888	334,178	224,527	238,158	238,499	447,496	216,633	832,865
total shareholders funds	2,478,274	1,764,622	1,829,768	1,403,513	1,117,201	622,248	431,888	334,178	224,527	238,158	238,499	447,496	216,633	832,865

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	1,234,171	324,295	554,726	574,865	749,358	279,932	120,630	137,064	-13,631	-341	-209,024	303,712	-616,263	1,156,616
Depreciation	146,496	264,096	216,852	127,012	130,264	109,744	108,423	112,714	104,594	100,144	94,227	63,971	61,480	58,443
Amortisation	125	1,493	1,494	1,368	1,369	0	0	0	181	182	181	181	0	0
Tax	-276,418	-53,746	-118,609	-95,747	-137,490	-51,641	-22,920	-27,413	0	0	0	-72,904	0	-323,853
Stock	758,346	185,493	440,626	354,684	74,867	358,659	-8,802	-30,134	-284,721	67,507	44,787	303,618	-42,540	794,102
Debtors	-446,048	196,035	-230,697	178,705	156,679	291,552	-79,231	-194,001	45,694	224,051	22,555	-70,385	-574,889	1,610,870
Creditors	651,640	672,131	212,150	244,918	121,010	-572,524	-193,744	-347,780	-272,819	350,132	379,882	-3,132	-90,570	2,164,806
Accruals and Deferred Income	201,921	-94,888	-646,084	235,728	432,710	247,961	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	49,571	66,088	30,959	913	14,763	-1,541	649	42,455	0	0	0	0	-27,000	27,000
Cash flow from operations	1,695,208	797,941	41,559	555,668	1,080,438	-638,280	101,071	141,175	57,352	158,559	197,924	58,595	-54,924	678,040
Investing Activities
capital expenditure	0	0	0	0	0	89,834	-67,685	-86,491	-102,335	-123,022	-216,443	-65,259	-20,694	-664,888
Change in Investments	-1,158,657	282,453	210,422	-1,040,566	2,239,876	0	3,015	794	111	7,207	0	3,060	2,000	12,250
cash flow from investments	1,158,657	-282,453	-210,422	1,040,566	-2,239,876	89,834	-70,700	-87,285	-102,446	-130,229	-216,443	-68,319	-22,694	-677,138
Financing Activities
Bank loans	2,062,530	-33,036	24,000	8,200	26,307	75,493	0	0	0	0	0	0	0	0
Group/Directors Accounts	-59,170	-73,846	646,995	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	-69,006	-622,994	192,000	500,000	0	0	0	0	0	0	0	0
Long term loans	2,257,975	-36,894	-134,960	-718,356	-107,659	1,955,504	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-74,761	120,087	24,895	-14,142	974	84,197	0	0	0	0	0	-2,912	2,912	0
other long term liabilities	0	0	24,792	0	0	-37,247	-30,371	-53,890	45,094	-28,330	7,745	11,999	85,000	0
share issue	0	0	3	0	0	0	0	0	0	0	0	0	0	100
interest	-71,101	-63,695	-9,865	-132,871	-117,034	-38,050	0	0	0	0	27	55	31	3
cash flow from financing	4,115,473	-87,384	506,854	-1,480,163	-5,412	2,539,897	-30,371	-53,890	45,094	-28,330	7,772	9,142	87,943	103
cash and cash equivalents
cash	49,750	0	0	0	0	0	0	0	0	0	-10,747	-582	10,325	1,004
overdraft	-365,416	343,268	5,628	35,596	-179,252	679,606	0	0	0	0	0	0	0	0
change in cash	415,166	-343,268	-5,628	-35,596	179,252	-679,606	0	0	0	0	-10,747	-582	10,325	1,004

P&L

April 2023

turnover

28.3m

+14%

operating profit

1.2m

+281%

gross margin

5.7%

+14.19%

turnover

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

Balance Sheet

April 2023

net assets

2.5m

+0.4%

total assets

13m

+0.72%

cash

49.8k

net assets

Total assets minus all liabilities

Similar Companies

Agree?

county pride products limited

scott & newman limited

platts harris limited

whm pet group limited

3.5

hereford market auctioneers limited

company number

03745450

Type

Private limited with Share Capital

industry

46110 - Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods

incorporation date

April 1999

age

accounts

Group

ultimate parent company

None

previous names

willingcover limited (May 1999)

incorporated

address

croft house farm, long lane, felliscliffe, harrogate, HG3 2LU

last accounts submitted

April 2023

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 8 charges/mortgages relating to andrew atkinson livestock limited. Currently there are 3 open charges and 5 have been satisfied in the past.

andrew atkinson livestock limited Company Information

andrew atkinson livestock limited Estimated Valuation

andrew atkinson livestock limited Estimated Valuation

andrew atkinson livestock limited Estimated Valuation

Andrew Atkinson Livestock Limited AI Business Plan

Andrew Atkinson Livestock Limited Overview

Andrew Atkinson Livestock Limited Health Check

andrew atkinson livestock limited Credit Report and Business Information

Andrew Atkinson Livestock Limited Competitor Analysis

andrew atkinson livestock limited Ownership

andrew atkinson livestock limited directors

ANDREW ATKINSON LIVESTOCK LIMITED financials

andrew atkinson livestock limited company details

andrew atkinson livestock limited Charges & Mortgages

andrew atkinson livestock limited Companies House Filings - See Documents