Elveden Livestock Limited

POWER SEARCH PRICING

SOLUTIONS

elveden livestock limited Company Information

Company Number

03760867

Next Accounts

Sep 2025

Directors

Andrew Foulds

Andrew Blenkiron

Shareholders

andrew foulds

elveden farms ltd

Group Structure

View All

Industry

Raising of dairy cattle

Registered Address

estate office, london road, elveden, thetford, norfolk, IP24 3TQ

Website

www.elveden.com

elveden livestock limited Estimated Valuation

£7.5k

Pomanda estimates the enterprise value of ELVEDEN LIVESTOCK LIMITED at £7.5k based on a Turnover of £19.7k and 0.38x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Elveden Livestock Limited is a live company located in thetford, IP24 3TQ with a Companies House number of 03760867. It operates in the raising of dairy cattle sector, SIC Code 01410. Founded in April 1999, it's largest shareholder is andrew foulds with a 50% stake. Elveden Livestock Limited is a mature, micro sized company, Pomanda has estimated its turnover at £19.7k with unknown growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Elveden Livestock Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

1 Regular

6 Weak

Size

annual sales of £19.7k, make it smaller than the average company (£671.2k)

Growth

There is insufficient data available for this Key Performance Indicator!

EXPORT

Elveden Livestock Limited's latest turnover from December 2023 is estimated at £19.7 thousand and the company has net assets of £37. According to their latest financial statements, we estimate that Elveden Livestock Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	19,688	18,641	3,258	0	0	2,193	47,415	197,066	76,321	154,303	167,287	344,332	192,531	541,516	807,656
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	16,499	15,116	2,501	0	0	1,922	39,792	163,484	70,365	157,031	182,747	295,276	167,240	334,769	377,177
Gross Profit	3,189	3,526	757	0	0	271	7,623	33,582	5,956	-2,728	-15,460	49,056	25,290	206,747	430,479
Admin Expenses	3,189	3,707	951	39,492	-89,804	42,579	56,558	24,858	-32,084	-9,192	-2,436	46,542	20,250	201,679	427,834
Operating Profit	0	-181	-194	-39,492	89,804	-42,308	-48,935	8,724	38,040	6,464	-13,024	2,514	5,040	5,068	2,645
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	156	173
Interest Receivable	0	96	118	97	1,189	943	296	124	95	108	224	302	182	0	0
Pre-Tax Profit	0	-85	-76	-39,395	90,994	-41,365	-48,639	8,848	38,135	6,572	-12,800	2,816	5,222	4,912	2,472
Tax	0	0	0	0	-17,289	0	0	-1,769	-7,627	-1,380	0	-676	-1,358	0	0
Profit After Tax	0	-85	-76	-39,395	73,705	-41,365	-48,639	7,078	30,508	5,192	-12,800	2,140	3,864	4,912	2,472
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	0	-85	-76	-39,395	73,705	-41,365	-48,639	7,078	30,508	5,192	-12,800	2,140	3,864	4,912	2,472
Employee Costs	26,803	25,924	0	0	0	0	0	22,463	25,517	26,773	20,975	46,796	47,422	0	0
Number Of Employees	1	1	1	0	0	1	1	1	1	1	1	2	2	2	0
EBITDA*	0	-181	-194	-39,492	89,804	-24,883	-27,904	29,279	59,687	22,519	-1,029	12,584	16,602	17,432	19,418

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	0	0	0	0	0	69,697	87,122	103,652	88,682	105,374	47,979	59,974	46,249	57,812	60,944
Intangible Assets	0	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	69,697	87,122	103,652	88,682	105,374	47,979	59,974	46,249	57,812	60,944
Stock & work in progress	0	0	0	0	0	0	76,500	476,782	99,950	96,100	106,750	58,700	69,400	32,100	22,100
Trade Debtors	5,295	5,295	0	0	0	661	15,461	23,232	17,420	9,869	12,619	65,792	30,791	55,128	82,926
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	3,261	0	4,234	778	7,039	956	778	0	0	0	0	119,956	16,378
Cash	0	0	5,471	88,608	105,050	212,108	39,265	78,951	19,915	18,071	25,180	64,342	56,518	16,294	63,437
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	5,295	5,295	8,732	88,608	109,284	213,547	138,265	579,921	138,063	124,040	144,549	188,834	156,709	223,478	184,841
total assets	5,295	5,295	8,732	88,608	109,284	283,244	225,387	683,573	226,745	229,414	192,528	248,808	202,958	281,290	245,785
Bank overdraft	0	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	0
Trade Creditors	5,258	5,258	3,350	0	0	262	13,877	14,466	9,167	157,447	172,403	209,559	179,182	40,627	31,641
Group/Directors Accounts	0	0	5,258	70,323	53,000	233,111	103,376	458,241	56,092	0	0	0	0	169,456	181,000
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	5,196	14,438	18,141	13,496	0	0	0	0	0	0
other current liabilities	0	0	0	18,085	16,689	59,792	59,007	95,647	59,176	0	0	0	0	38,345	5,144
total current liabilities	5,258	5,258	8,608	88,408	69,689	298,361	190,698	586,495	137,931	157,447	172,403	209,559	179,182	248,428	217,785
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	7,145	12,623	26,766	26,231	0	0	0	0	12,950	13,000
Accruals and Deferred Income	0	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	40,169	7,009	13,333	0	0	0
provisions	0	0	0	0	0	11,848	14,811	14,418	13,767	13,490	0	0	0	0	0
total long term liabilities	0	0	0	0	0	18,993	27,434	41,184	39,998	53,659	7,009	13,333	0	12,950	13,000
total liabilities	5,258	5,258	8,608	88,408	69,689	317,354	218,132	627,679	177,929	211,106	179,412	222,892	179,182	261,378	230,785
net assets	37	37	124	200	39,595	-34,110	7,255	55,894	48,816	18,308	13,116	25,916	23,776	19,912	15,000
total shareholders funds	37	37	124	200	39,595	-34,110	7,255	55,894	48,816	18,308	13,116	25,916	23,776	19,912	15,000

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	0	-181	-194	-39,492	89,804	-42,308	-48,935	8,724	38,040	6,464	-13,024	2,514	5,040	5,068	2,645
Depreciation	0	0	0	0	0	17,425	21,031	20,555	21,647	16,055	11,995	10,070	11,562	12,364	16,773
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	-17,289	0	0	-1,769	-7,627	-1,380	0	-676	-1,358	0	0
Stock	0	0	0	0	0	-76,500	-400,282	376,832	3,850	-10,650	48,050	-10,700	37,300	10,000	22,100
Debtors	0	2,034	3,261	-4,234	2,795	-21,061	-1,688	5,990	8,329	-2,750	-53,173	35,001	-144,293	75,780	99,304
Creditors	0	1,908	3,350	0	-262	-13,615	-589	5,299	-148,280	-14,956	-37,156	30,377	138,555	8,986	31,641
Accruals and Deferred Income	0	0	-18,085	1,396	-43,103	785	-36,640	36,471	59,176	0	0	0	-38,345	33,201	5,144
Deferred Taxes & Provisions	0	0	0	0	-11,848	-2,963	393	651	277	13,490	0	0	0	0	0
Cash flow from operations	0	-307	-18,190	-33,862	14,507	56,885	337,230	-312,891	-48,946	33,073	-33,062	17,984	222,447	-26,161	-65,201
Investing Activities
capital expenditure	0	0	0	0	69,697	0	-4,501	-35,525	-4,955	-73,450	0	-23,795	1	-9,232	-77,717
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	69,697	0	-4,501	-35,525	-4,955	-73,450	0	-23,795	1	-9,232	-77,717
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	-5,258	-65,065	17,323	-180,111	129,735	-354,865	402,149	56,092	0	0	0	-169,456	-11,544	181,000
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	0	0	0	-12,341	-14,720	-17,846	5,180	39,727	0	0	0	-12,950	-50	13,000
other long term liabilities	0	0	0	0	0	0	0	0	-40,169	33,160	-6,324	13,333	0	0	0
share issue	0	-2	0	0	0	0	0	0	0	0	0	0	0	0	12,528
interest	0	96	118	97	1,189	943	296	124	95	108	224	302	182	-156	-173
cash flow from financing	0	-5,164	-64,947	17,420	-191,263	115,958	-372,415	407,453	55,745	33,268	-6,100	13,635	-182,224	-11,750	206,355
cash and cash equivalents
cash	0	-5,471	-83,137	-16,442	-107,058	172,843	-39,686	59,036	1,844	-7,109	-39,162	7,824	40,224	-47,143	63,437
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	-5,471	-83,137	-16,442	-107,058	172,843	-39,686	59,036	1,844	-7,109	-39,162	7,824	40,224	-47,143	63,437

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for elveden livestock limited. Get real-time insights into elveden 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 elveden livestock limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in IP24 area or any other competitors across 12 key performance metrics.

ELVEDEN LIVESTOCK LIMITED group structure

Elveden Livestock Limited has no subsidiary companies.

Ultimate parent company

ELVEDEN LIVESTOCK LIMITED

03760867

ELVEDEN LIVESTOCK LIMITED Shareholders

andrew foulds	50%
elveden farms ltd	50%

Elveden Livestock Limited currently has 2 directors. The longest serving directors include Mr Andrew Foulds (May 1999) and Mr Andrew Blenkiron (Oct 2024).

officer	country	age	start	end	role
Mr Andrew Foulds		76 years	May 1999	-	Director
Mr Andrew Blenkiron		60 years	Oct 2024	-	Director

P&L

December 2023

turnover

19.7k

+6%

operating profit

gross margin

16.2%

-14.37%

turnover

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

Balance Sheet

December 2023

net assets

total assets

5.3k

cash

net assets

Total assets minus all liabilities

Similar Companies

friends of joy goat development programme uganda

mas farms ltd

j & r collingborn ltd

1.5

lunn upstream consultants limited

3.5

e.w.morris(mostyn)limited

company number

03760867

Type

Private limited with Share Capital

industry

01410 - Raising of dairy cattle

01450 - Raising of sheep and goats

incorporation date

April 1999

ultimate parent company

None

previous names

openshot limited (May 1999)

address

estate office, london road, elveden, thetford, norfolk, IP24 3TQ

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 elveden livestock limited. Currently there are 1 open charges and 0 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 ELVEDEN LIVESTOCK LIMITED. This can take several minutes, an email will notify you when this has completed.

elveden livestock limited Company Information

elveden livestock limited Estimated Valuation

elveden livestock limited Estimated Valuation

elveden livestock limited Estimated Valuation

Elveden Livestock Limited Overview

Elveden Livestock Limited Health Check

ELVEDEN LIVESTOCK LIMITED financials

elveden livestock limited Credit Report and Business Information

Elveden Livestock Limited Competitor Analysis

elveden livestock limited Ownership

elveden livestock limited directors

elveden livestock limited company details

elveden livestock limited Charges & Mortgages

elveden livestock limited Capital Raised & Share Issues BETA

elveden livestock limited Companies House Filings - See Documents