mark hunter ltd Company Information
Company Number
03805020
Website
totallywelsh.co.ukRegistered Address
the fresh produce centre, east estate withybush, business park haverfordwest, pembrokeshire, SA62 4BW
Industry
Liquid milk and cream production
Telephone
01437760166
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
mark tudor hunter 99%
shan hunter 1%
mark hunter ltd Estimated Valuation
Pomanda estimates the enterprise value of MARK HUNTER LTD at £46.5m based on a Turnover of £25.1m and 1.85x industry multiple (adjusted for size and gross margin).
mark hunter ltd Estimated Valuation
Pomanda estimates the enterprise value of MARK HUNTER LTD at £18m based on an EBITDA of £1.1m and a 15.86x industry multiple (adjusted for size and gross margin).
mark hunter ltd Estimated Valuation
Pomanda estimates the enterprise value of MARK HUNTER LTD at £14.8m based on Net Assets of £5.4m and 2.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mark Hunter Ltd Overview
Mark Hunter Ltd is a live company located in business park haverfordwest, SA62 4BW with a Companies House number of 03805020. It operates in the liquid milk and cream production sector, SIC Code 10511. Founded in July 1999, it's largest shareholder is mark tudor hunter with a 99% stake. Mark Hunter Ltd is a mature, large sized company, Pomanda has estimated its turnover at £25.1m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mark Hunter Ltd Health Check
Pomanda's financial health check has awarded Mark Hunter Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
4 Regular
3 Weak
Size
annual sales of £25.1m, make it smaller than the average company (£61.5m)
£25.1m - Mark Hunter Ltd
£61.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a slower rate (10.3%)
- Mark Hunter Ltd
10.3% - Industry AVG
Production
with a gross margin of 27.1%, this company has a lower cost of product (10.1%)
27.1% - Mark Hunter Ltd
10.1% - Industry AVG
Profitability
an operating margin of 2.4% make it more profitable than the average company (1.4%)
2.4% - Mark Hunter Ltd
1.4% - Industry AVG
Employees
with 110 employees, this is similar to the industry average (136)
110 - Mark Hunter Ltd
136 - Industry AVG
Pay Structure
on an average salary of £27.4k, the company has a lower pay structure (£34.4k)
£27.4k - Mark Hunter Ltd
£34.4k - Industry AVG
Efficiency
resulting in sales per employee of £228.5k, this is less efficient (£380.8k)
£228.5k - Mark Hunter Ltd
£380.8k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is near the average (37 days)
42 days - Mark Hunter Ltd
37 days - Industry AVG
Creditor Days
its suppliers are paid after 31 days, this is close to average (30 days)
31 days - Mark Hunter Ltd
30 days - Industry AVG
Stock Days
it holds stock equivalent to 11 days, this is in line with average (11 days)
11 days - Mark Hunter Ltd
11 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 5 weeks, this is more cash available to meet short term requirements (1 weeks)
5 weeks - Mark Hunter Ltd
1 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 47.1%, this is a lower level of debt than the average (61.3%)
47.1% - Mark Hunter Ltd
61.3% - Industry AVG
MARK HUNTER LTD financials
Mark Hunter Ltd's latest turnover from April 2023 is £25.1 million and the company has net assets of £5.4 million. According to their latest financial statements, Mark Hunter Ltd has 110 employees and maintains cash reserves of £288.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 25,136,175 | 17,229,600 | 15,321,566 | 6,233,946 | 6,386,298 | ||||||||||
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | ||||||||||
Cost Of Sales | 18,329,565 | 11,464,400 | 9,505,192 | 3,249,824 | 3,340,048 | ||||||||||
Gross Profit | 6,806,610 | 5,765,200 | 5,816,374 | 2,984,122 | 3,046,250 | ||||||||||
Admin Expenses | 6,209,139 | 5,520,461 | 4,973,231 | 2,259,742 | 2,163,332 | ||||||||||
Operating Profit | 597,471 | 244,739 | 843,143 | 724,380 | 882,918 | ||||||||||
Interest Payable | 67,544 | 21,835 | 35,278 | 8,936 | 9,772 | ||||||||||
Interest Receivable | 94 | 246 | 13 | 2,823 | 0 | ||||||||||
Pre-Tax Profit | 530,021 | 223,150 | 807,878 | 713,824 | 882,753 | ||||||||||
Tax | -103,223 | 61,445 | -112,977 | -142,858 | -181,838 | ||||||||||
Profit After Tax | 426,798 | 284,595 | 694,901 | 570,966 | 700,915 | ||||||||||
Dividends Paid | 0 | 0 | 0 | 36,949 | 17,600 | ||||||||||
Retained Profit | 426,798 | 284,595 | 694,901 | 534,017 | 683,315 | ||||||||||
Employee Costs | 3,010,314 | 2,837,165 | 2,725,764 | ||||||||||||
Number Of Employees | 110 | 112 | 112 | 106 | 71 | 62 | 55 | 52 | |||||||
EBITDA* | 1,132,125 | 742,566 | 1,354,825 | 981,433 | 1,128,235 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 4,056,576 | 3,692,435 | 3,359,915 | 4,146,594 | 1,764,425 | 1,525,235 | 1,526,371 | 1,380,319 | 1,268,051 | 956,822 | 796,119 | 808,964 | 689,174 | 771,473 | 727,806 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 10,960 | 0 | 985 | 3,285 | 13,572 | 19,159 | 11,600 | 9,900 | 8,700 | 9,500 |
Investments & Other | 1,827,829 | 1,827,829 | 1,827,830 | 82,163 | 82,163 | 82,163 | 82,163 | 82,163 | 82,163 | 81,905 | 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 | 5,884,405 | 5,520,264 | 5,187,745 | 4,228,757 | 1,846,588 | 1,618,358 | 1,608,534 | 1,463,467 | 1,353,499 | 1,052,299 | 815,278 | 820,564 | 699,074 | 780,173 | 737,306 |
Stock & work in progress | 553,945 | 545,863 | 394,580 | 240,553 | 138,683 | 101,254 | 74,526 | 68,777 | 68,269 | 86,410 | 49,499 | 40,943 | 48,278 | 47,344 | 42,623 |
Trade Debtors | 2,909,125 | 2,693,555 | 1,837,508 | 2,007,687 | 1,522,685 | 1,253,639 | 1,252,641 | 1,107,019 | 669,848 | 499,023 | 414,692 | 473,067 | 505,289 | 352,716 | 361,663 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 546,539 | 407,694 | 761,757 | 356,805 | 215,979 | 85,742 | 88,178 | 85,731 | 33,021 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 288,801 | 487,934 | 501,507 | 422,391 | 1,232,675 | 1,411,211 | 905,126 | 869,476 | 592,265 | 165,421 | 6,962 | 13,778 | 119,206 | 2,928 | 4,077 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 4,298,410 | 4,135,046 | 3,495,352 | 3,027,436 | 3,110,022 | 2,851,846 | 2,320,471 | 2,131,003 | 1,363,403 | 750,854 | 471,153 | 527,788 | 672,773 | 402,988 | 408,363 |
total assets | 10,182,815 | 9,655,310 | 8,683,097 | 7,256,193 | 4,956,610 | 4,470,204 | 3,929,005 | 3,594,470 | 2,716,902 | 1,803,153 | 1,286,431 | 1,348,352 | 1,371,847 | 1,183,161 | 1,145,669 |
Bank overdraft | 0 | 0 | 0 | 7,388 | 4,079 | 21 | 2,215 | 12,756 | 8,500 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 107,196 | 98,481 | 523,148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 1,567,176 | 1,571,742 | 1,337,997 | 1,370,330 | 934,820 | 918,170 | 786,607 | 706,294 | 442,459 | 651,969 | 471,460 | 648,136 | 622,401 | 384,711 | 416,437 |
Group/Directors Accounts | 469,096 | 403,282 | 648,378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 42,466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 249,381 | 232,773 | 102,230 | 150,572 | 92,437 | 88,908 | 81,115 | 88,634 | 51,278 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 394,654 | 301,380 | 405,579 | 367,430 | 310,384 | 244,689 | 324,657 | 333,696 | 298,998 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 2,787,503 | 2,607,658 | 3,059,798 | 1,895,720 | 1,341,720 | 1,251,788 | 1,194,594 | 1,141,380 | 801,235 | 651,969 | 471,460 | 648,136 | 622,401 | 384,711 | 416,437 |
loans | 787,061 | 893,226 | 238,852 | 0 | 0 | 0 | 0 | 143,834 | 155,310 | 0 | 123,195 | 65,265 | 89,212 | 112,680 | 135,402 |
hp & lease commitments | 709,812 | 762,107 | 201,487 | 342,332 | 128,557 | 107,907 | 151,854 | 99,528 | 136,536 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 9,960 | 9,960 | 0 | 732,436 | 26,867 | 36,286 | 26,194 | 94,824 | 60,687 | 331,045 | 233,695 | 323,302 | 181,487 | 204,757 | 203,450 |
provisions | 504,100 | 424,778 | 509,974 | 307,620 | 209,505 | 171,740 | 177,942 | 192,857 | 175,104 | 115,522 | 47,932 | 9,135 | 55,383 | 40,313 | 39,079 |
total long term liabilities | 2,010,933 | 2,090,071 | 950,313 | 1,382,388 | 364,929 | 315,933 | 355,990 | 531,043 | 527,637 | 446,567 | 404,822 | 397,702 | 326,082 | 357,750 | 377,931 |
total liabilities | 4,798,436 | 4,697,729 | 4,010,111 | 3,278,108 | 1,706,649 | 1,567,721 | 1,550,584 | 1,672,423 | 1,328,872 | 1,098,536 | 876,282 | 1,045,838 | 948,483 | 742,461 | 794,368 |
net assets | 5,384,379 | 4,957,581 | 4,672,986 | 3,978,085 | 3,249,961 | 2,902,483 | 2,378,421 | 1,922,047 | 1,388,030 | 704,617 | 410,149 | 302,514 | 423,364 | 440,700 | 351,301 |
total shareholders funds | 5,384,379 | 4,957,581 | 4,672,986 | 3,978,085 | 3,249,961 | 2,902,483 | 2,378,421 | 1,922,047 | 1,388,030 | 704,617 | 410,149 | 302,514 | 423,364 | 440,700 | 351,301 |
Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | 597,471 | 244,739 | 843,143 | 724,380 | 882,918 | ||||||||||
Depreciation | 534,654 | 497,827 | 511,682 | 373,086 | 215,805 | 316,941 | 316,354 | 254,753 | 235,030 | 147,318 | 101,888 | 89,532 | 87,222 | 98,042 | 86,121 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 2,740 | 985 | 2,300 | 10,287 | 5,587 | 5,587 | 2,300 | 1,308 | 800 | 800 |
Tax | -103,223 | 61,445 | -112,977 | -142,858 | -181,838 | ||||||||||
Stock | 8,082 | 151,283 | 154,027 | 101,870 | 37,429 | 26,728 | 5,749 | 508 | -18,141 | 36,911 | 8,556 | -7,335 | 934 | 4,721 | 42,623 |
Debtors | 354,415 | 501,984 | 234,773 | 625,828 | 399,283 | -1,438 | 148,069 | 489,881 | 203,846 | 84,331 | -58,375 | -32,222 | 152,573 | -8,947 | 361,663 |
Creditors | -4,566 | 233,745 | -32,333 | 435,510 | 16,650 | 131,563 | 80,313 | 263,835 | -209,510 | 180,509 | -176,676 | 25,735 | 237,690 | -31,726 | 416,437 |
Accruals and Deferred Income | 93,274 | -104,199 | 38,149 | 57,046 | 65,695 | -79,968 | -9,039 | 34,698 | 298,998 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 79,322 | -85,196 | 202,354 | 98,115 | 37,765 | -6,202 | -14,915 | 17,753 | 59,582 | 67,590 | 38,797 | -46,248 | 15,070 | 1,234 | 39,079 |
Cash flow from operations | 834,435 | 195,094 | 1,061,218 | 664,472 | 909,762 | ||||||||||
Investing Activities | |||||||||||||||
capital expenditure | 0 | 0 | 0 | ||||||||||||
Change in Investments | 0 | -1 | 1,745,667 | 0 | 0 | 0 | 0 | 0 | 258 | 81,905 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | 0 | 1 | -1,745,667 | ||||||||||||
Financing Activities | |||||||||||||||
Bank loans | 8,715 | -424,667 | 523,148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 65,814 | -245,096 | 648,378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | -42,466 | 42,466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -106,165 | 654,374 | 238,852 | 0 | 0 | 0 | -143,834 | -11,476 | 155,310 | -123,195 | 57,930 | -23,947 | -23,468 | -22,722 | 135,402 |
Hire Purchase and Lease Commitments | -35,687 | 691,163 | -189,187 | 271,910 | 24,179 | -36,154 | 44,807 | 348 | 187,814 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 9,960 | -732,436 | 705,569 | -9,419 | 10,092 | -68,630 | 34,137 | -270,358 | 97,350 | -89,607 | 141,815 | -23,270 | 1,307 | 203,450 |
share issue | |||||||||||||||
interest | -67,450 | -21,589 | -35,265 | -6,113 | -9,772 | ||||||||||
cash flow from financing | -134,773 | 621,679 | 495,956 | 16,896 | 63,092 | ||||||||||
cash and cash equivalents | |||||||||||||||
cash | -199,133 | -13,573 | 79,116 | -810,284 | -178,536 | 506,085 | 35,650 | 277,211 | 426,844 | 158,459 | -6,816 | -105,428 | 116,278 | -1,149 | 4,077 |
overdraft | 0 | 0 | -7,388 | 3,309 | 4,058 | -2,194 | -10,541 | 4,256 | 8,500 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -199,133 | -13,573 | 86,504 | -813,593 | -182,594 | 508,279 | 46,191 | 272,955 | 418,344 | 158,459 | -6,816 | -105,428 | 116,278 | -1,149 | 4,077 |
mark hunter ltd Credit Report and Business Information
Mark Hunter Ltd Competitor Analysis
Perform a competitor analysis for mark hunter ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
mark hunter ltd Ownership
MARK HUNTER LTD group structure
Mark Hunter Ltd has no subsidiary companies.
Ultimate parent company
MARK HUNTER LTD
03805020
mark hunter ltd directors
Mark Hunter Ltd currently has 2 directors. The longest serving directors include Mr Mark Hunter (Jul 1999) and Mrs Shan Hunter (Apr 2022).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Mark Hunter | 57 years | Jul 1999 | - | Director | |
Mrs Shan Hunter | 54 years | Apr 2022 | - | Director |
P&L
April 2023turnover
25.1m
+46%
operating profit
597.5k
+144%
gross margin
27.1%
-19.07%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
5.4m
+0.09%
total assets
10.2m
+0.05%
cash
288.8k
-0.41%
net assets
Total assets minus all liabilities
mark hunter ltd company details
company number
03805020
Type
Private limited with Share Capital
industry
10511 - Liquid milk and cream production
incorporation date
July 1999
age
25
accounts
Full Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
the fresh produce centre, east estate withybush, business park haverfordwest, pembrokeshire, SA62 4BW
last accounts submitted
April 2023
mark hunter ltd 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 found 4 charges/mortgages relating to mark hunter ltd. Currently there are 2 open charges and 2 have been satisfied in the past.
mark hunter ltd Companies House Filings - See Documents
date | description | view/download |
---|