Pomanda estimates the enterprise value of FOUR ELMS FRUIT FARM LIMITED at £29.4k based on a Turnover of £98.7k and 0.3x industry multiple (adjusted for size and gross margin).
four elms fruit farm limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FOUR ELMS FRUIT FARM LIMITED at £0 based on an EBITDA of £-21.6k and a 2.71x industry multiple (adjusted for size and gross margin).
four elms fruit farm limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of FOUR ELMS FRUIT FARM LIMITED at £0 based on Net Assets of £-20.1k and 1.73x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Four Elms Fruit Farm LimitedOverview
Four Elms Fruit Farm Limited is a live company located in sidmouth, EX10 0NJ with a Companies House number of 04440512. It operates in the manufacture of fruit and vegetable juice sector, SIC Code 10320. Founded in May 2002, it's largest shareholder is
mr richard john smedley
with a 50% stake. Four Elms Fruit Farm Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£98.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Four Elms Fruit Farm Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £98.7k, make it smaller than the average company (£4.2m)
£98.7k - Four Elms Fruit Farm Limited
£4.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -65%, show it is growing at a slower rate (0.5%)
-65% - Four Elms Fruit Farm Limited
0.5% - Industry AVG
Production
with a gross margin of 11.9%, this company has a higher cost of product (21.8%)
11.9% - Four Elms Fruit Farm Limited
21.8% - Industry AVG
Profitability
an operating margin of -21.9% make it less profitable than the average company (5.9%)
-21.9% - Four Elms Fruit Farm Limited
5.9% - Industry AVG
Employees
with 3 employees, this is below the industry average (40)
3 - Four Elms Fruit Farm Limited
40 - Industry AVG
Pay Structure
on an average salary of £56.4k, the company has an equivalent pay structure (£56.4k)
£56.4k - Four Elms Fruit Farm Limited
£56.4k - Industry AVG
Efficiency
resulting in sales per employee of £32.9k, this is less efficient (£135k)
£32.9k - Four Elms Fruit Farm Limited
£135k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is earlier than average (64 days)
23 days - Four Elms Fruit Farm Limited
64 days - Industry AVG
Creditor Days
its suppliers are paid after 108 days, this is slower than average (27 days)
108 days - Four Elms Fruit Farm Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Four Elms Fruit Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Four Elms Fruit Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 414.9%, this is a higher level of debt than the average (46.1%)
414.9% - Four Elms Fruit Farm Limited
46.1% - Industry AVG
FOUR ELMS FRUIT FARM LIMITED financials
EXPORT
Four Elms Fruit Farm Limited's latest turnover from March 2024 is estimated at £98.7 thousand and the company has net assets of -£20.1 thousand. According to their latest financial statements, Four Elms Fruit Farm Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
98,697
69,425
63,873
2,396,886
1,870,675
1,889,451
1,620,788
1,752,688
1,309,967
1,617,765
1,619,374
996,810
641,682
702,582
637,249
Other Income Or Grants
Cost Of Sales
86,950
60,327
60,960
2,324,671
1,740,451
1,707,677
1,461,399
1,532,165
1,132,737
1,433,862
1,473,937
951,728
564,444
640,983
540,934
Gross Profit
11,747
9,098
2,913
72,215
130,224
181,774
159,389
220,523
177,230
183,903
145,438
45,082
77,238
61,600
96,315
Admin Expenses
33,331
9,170
2,572
74,083
126,607
181,702
189,487
265,100
213,176
215,659
100,885
64,084
100,098
52,906
-103,271
Operating Profit
-21,584
-72
341
-1,868
3,617
72
-30,098
-44,577
-35,946
-31,756
44,553
-19,002
-22,860
8,694
199,586
Interest Payable
Interest Receivable
2
9
8
6
9
22
63
46
Pre-Tax Profit
-21,584
-72
341
-1,868
3,617
72
-30,098
-44,575
-35,937
-31,748
44,558
-18,993
-22,838
8,757
199,632
Tax
-65
-687
-14
-10,248
-2,452
-55,897
Profit After Tax
-21,584
-72
276
-1,868
2,930
58
-30,098
-44,575
-35,937
-31,748
34,310
-18,993
-22,838
6,305
143,735
Dividends Paid
Retained Profit
-21,584
-72
276
-1,868
2,930
58
-30,098
-44,575
-35,937
-31,748
34,310
-18,993
-22,838
6,305
143,735
Employee Costs
169,124
154,758
124,620
166,483
125,294
224,139
192,119
119,412
146,692
146,341
147,828
95,940
95,287
94,960
89,950
Number Of Employees
3
3
3
3
3
7
6
4
3
3
3
2
2
2
2
EBITDA*
-21,584
-72
341
-1,868
3,617
72
-30,098
-44,577
-35,946
-31,756
44,553
-19,002
-22,860
8,694
199,586
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
Intangible Assets
Investments & Other
42,500
42,500
42,500
Debtors (Due After 1 year)
Total Fixed Assets
42,500
42,500
42,500
Stock & work in progress
Trade Debtors
6,383
4,307
8,291
503,557
465,100
422,373
401,940
377,406
359,894
341,074
346,063
235,579
184,309
221,842
193,681
Group Debtors
Misc Debtors
Cash
1,553
2,239
1,013
1,351
2,093
6,645
18,549
misc current assets
total current assets
6,383
4,307
8,291
503,557
465,100
422,373
401,940
377,406
361,447
343,313
347,076
236,930
186,402
228,487
212,230
total assets
6,383
4,307
8,291
503,557
465,100
422,373
401,940
377,406
361,447
343,313
347,076
236,930
228,902
270,987
254,730
Bank overdraft
Bank loan
Trade Creditors
25,906
2,246
6,158
501,700
461,375
421,578
401,203
346,571
286,513
232,442
204,457
128,621
101,600
120,847
110,895
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
25,906
2,246
6,158
501,700
461,375
421,578
401,203
346,571
286,513
232,442
204,457
128,621
101,600
120,847
110,895
loans
hp & lease commitments
Accruals and Deferred Income
576
576
576
576
576
576
576
576
other liabilities
provisions
total long term liabilities
576
576
576
576
576
576
576
576
total liabilities
26,482
2,822
6,734
502,276
461,951
422,154
401,779
347,147
286,513
232,442
204,457
128,621
101,600
120,847
110,895
net assets
-20,099
1,485
1,557
1,281
3,149
219
161
30,259
74,934
110,871
142,619
108,309
127,302
150,140
143,835
total shareholders funds
-20,099
1,485
1,557
1,281
3,149
219
161
30,259
74,934
110,871
142,619
108,309
127,302
150,140
143,835
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-21,584
-72
341
-1,868
3,617
72
-30,098
-44,577
-35,946
-31,756
44,553
-19,002
-22,860
8,694
199,586
Depreciation
Amortisation
Tax
-65
-687
-14
-10,248
-2,452
-55,897
Stock
Debtors
2,076
-3,984
-495,266
38,457
42,727
20,433
24,534
17,512
18,820
-4,989
110,484
51,270
-37,533
28,161
193,681
Creditors
23,660
-3,912
-495,542
40,325
39,797
20,375
54,632
60,058
54,071
27,985
75,836
27,021
-19,247
9,952
110,895
Accruals and Deferred Income
576
Deferred Taxes & Provisions
Cash flow from operations
-1,455
-695
1,218
-343
-43,251
-4,574
-11,967
60,903
Investing Activities
capital expenditure
Change in Investments
-42,500
42,500
cash flow from investments
42,500
-42,500
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
2
9
8
6
9
22
63
46
cash flow from financing
-98
9
8
6
9
22
63
146
cash and cash equivalents
cash
-1,553
-686
1,226
-338
-742
-4,552
-11,904
18,549
overdraft
change in cash
-1,553
-686
1,226
-338
-742
-4,552
-11,904
18,549
four elms fruit farm limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for four elms fruit farm limited. Get real-time insights into four elms fruit farm limited's credit score, group structure and payment trends.
Perform a competitor analysis for four elms fruit farm limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in EX10 area or any other competitors across 12 key performance metrics.
four elms fruit farm limited Ownership
FOUR ELMS FRUIT FARM LIMITED group structure
Four Elms Fruit Farm Limited has no subsidiary companies.
Ultimate parent company
FOUR ELMS FRUIT FARM LIMITED
04440512
FOUR ELMS FRUIT FARM LIMITED Shareholders
The largest shareholders in Four Elms Fruit Farm Limited include Mr Richard John Smedley and Mrs Pamela Ann Smedley.
mr richard john smedley
50%
mrs pamela ann smedley
25%
mrs susan jane smedley
25%
four elms fruit farm limited directors
Four Elms Fruit Farm Limited currently has 3 directors.
The longest serving directors include
Mrs Susan Smedley (May 2002) and
Ms Pamela Smedley (May 2002).
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 did not find charges/mortgages relating to four elms fruit farm limited.
four elms fruit farm limited Capital Raised & Share Issues BETA
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 FOUR ELMS FRUIT FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
four elms fruit farm limitedCompanies House Filings - See Documents
