Game Meadow Limited

POWER SEARCH PRICING

SOLUTIONS

game meadow limited Company Information

Live

MatureSmallDeclining

Company Number

04521847

Website

www.meadowgame.com

Registered Address

37 lime tree avenue, long stratton, norwich, NR15 2TL

Industry

Raising of other animals

Telephone

447710535535

Next Accounts Due

December 2024

Group Structure

View All

Directors

Kay Burdess22 Years

Elsdon Burdess22 Years

Shareholders

mr elsdon burdess 50%

mrs kay burdess 50%

game meadow limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of GAME MEADOW LIMITED at £1.5m based on Net Assets of £1.1m and 1.45x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Game Meadow Limited is a live company located in norwich, NR15 2TL with a Companies House number of 04521847. It operates in the raising of other animals sector, SIC Code 01490. Founded in August 2002, it's largest shareholder is mr elsdon burdess with a 50% stake. Game Meadow Limited is a mature, small sized company, Pomanda has estimated its turnover at £592.5k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Game Meadow Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £592.5k, make it larger than the average company (£267k)

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (6.9%)

EXPORT

Game Meadow Limited's latest turnover from March 2023 is estimated at £592.5 thousand and the company has net assets of £1.1 million. According to their latest financial statements, Game Meadow Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	592,490	411,190	318,994	686,537	773,869	694,719	860,343	2,480,300	197,056	168,825	249,582	344,528	165,360	46,740
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	471,260	315,629	256,756	545,933	584,878	474,264	638,753	1,836,796	151,949	136,106	171,489	236,446	120,521	26,083
Gross Profit	121,230	95,560	62,237	140,604	188,991	220,455	221,590	643,504	45,107	32,719	78,092	108,083	44,840	20,657
Admin Expenses	152,500	129,255	105,791	183,817	205,553	239,655	240,259	656,505	-150,369	-76,201	-171,776	-120,061	-161,464	-710,865
Operating Profit	-31,270	-33,695	-43,554	-43,213	-16,562	-19,200	-18,669	-13,001	195,476	108,920	249,868	228,144	206,304	731,522
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	582	1,342	1,665	1,759	1,928	1,769	696
Pre-Tax Profit	-31,270	-33,695	-43,554	-43,213	-16,562	-19,200	-18,669	-12,419	196,818	110,584	251,626	230,072	208,074	732,218
Tax	0	0	0	0	0	0	0	0	-41,332	-25,434	-60,390	-59,819	-58,261	-205,021
Profit After Tax	-31,270	-33,695	-43,554	-43,213	-16,562	-19,200	-18,669	-12,419	155,486	85,150	191,236	170,253	149,813	527,197
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-31,270	-33,695	-43,554	-43,213	-16,562	-19,200	-18,669	-12,419	155,486	85,150	191,236	170,253	149,813	527,197
Employee Costs	44,201	48,158	45,356	42,148	49,085	45,305	109,088	356,579	20,861	20,087	41,676	41,631	46,668	18,222
Number Of Employees	2	2	2	2	2	2	5	16	1	1	2	2	2	1
EBITDA*	-31,270	-33,695	-43,554	-43,213	-16,562	-19,200	-18,669	-5,659	206,378	123,910	263,149	242,770	216,820	742,506

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	839,655	861,543	883,577	905,809	928,365	953,052	976,554	1,001,762	1,086,915	842,648	684,509	476,561	309,453	315,716
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	839,655	861,543	883,577	905,809	928,365	953,052	976,554	1,001,762	1,086,915	842,648	684,509	476,561	309,453	315,716
Stock & work in progress	0	0	0	0	0	0	0	0	3,500	3,500	4,200	4,600	4,900	5,200
Trade Debtors	228,313	240,901	260,368	274,964	293,156	282,734	275,880	307,890	28,246	35,705	68,287	99,147	22,595	3,872
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,105	2,095	1,854	1,799	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	232,696	303,935	361,885	341,589	429,456	278,245
misc current assets	0	0	0	0	1,727	1,671	1,773	1,890	0	0	0	0	0	0
total current assets	230,418	242,996	262,222	276,763	294,883	284,405	277,653	309,780	264,442	343,140	434,372	445,336	456,951	287,317
total assets	1,070,073	1,104,539	1,145,799	1,182,572	1,223,248	1,237,457	1,254,207	1,311,542	1,351,357	1,185,788	1,118,881	921,897	766,404	603,033
Bank overdraft	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
Trade Creditors	8,305	11,522	15,779	12,977	10,449	8,111	5,680	29,305	65,960	51,965	76,367	68,336	86,131	70,484
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	8,305	11,522	15,779	12,977	10,449	8,111	5,680	29,305	65,960	51,965	76,367	68,336	86,131	70,484
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	1,215	1,194	4,502	523	514	499	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	14,601	1,982	4,585	0	0	0	1,129
provisions	0	0	0	0	0	0	480	920	4,278	5,587	4,013	6,296	3,261	4,123
total long term liabilities	1,215	1,194	4,502	523	514	499	480	15,521	6,260	10,172	4,013	6,296	3,261	5,252
total liabilities	9,520	12,716	20,281	13,500	10,963	8,610	6,160	44,826	72,220	62,137	80,380	74,632	89,392	75,736
net assets	1,060,553	1,091,823	1,125,518	1,169,072	1,212,285	1,228,847	1,248,047	1,266,716	1,279,137	1,123,651	1,038,501	847,265	677,012	527,297
total shareholders funds	1,060,553	1,091,823	1,125,518	1,169,072	1,212,285	1,228,847	1,248,047	1,266,716	1,279,137	1,123,651	1,038,501	847,265	677,012	527,297

	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	-31,270	-33,695	-43,554	-43,213	-16,562	-19,200	-18,669	-13,001	195,476	108,920	249,868	228,144	206,304	731,522
Depreciation	0	0	0	0	0	0	0	7,342	10,902	14,990	13,281	14,626	10,516	10,984
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	0	0	0	-41,332	-25,434	-60,390	-59,819	-58,261	-205,021
Stock	0	0	0	0	0	0	0	-3,500	0	-700	-400	-300	-300	5,200
Debtors	-12,578	-19,226	-14,541	-16,393	10,422	6,854	-32,010	279,644	-7,459	-32,582	-30,860	76,552	18,723	3,872
Creditors	-3,217	-4,257	2,802	2,528	2,338	2,431	-23,625	-36,655	13,995	-24,402	8,031	-17,795	15,647	70,484
Accruals and Deferred Income	21	-3,308	3,979	9	15	499	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	-480	-440	-3,358	-1,309	1,574	-2,283	3,035	-862	4,123
Cash flow from operations	-21,888	-22,034	-22,232	-24,283	-24,631	-23,604	-10,724	-321,816	185,191	108,930	239,767	91,939	154,921	603,020
Investing Activities
capital expenditure	21,888	22,034	22,232	22,556	24,687	23,502	25,208	77,811	-255,169	-173,129	-221,229	-181,734	-4,253	-326,700
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	21,888	22,034	22,232	22,556	24,687	23,502	25,208	77,811	-255,169	-173,129	-221,229	-181,734	-4,253	-326,700
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-14,601	12,619	-2,603	4,585	0	0	-1,129	1,129
share issue	0	0	0	0	0	0	0	-2	0	0	0	0	-98	100
interest	0	0	0	0	0	0	0	582	1,342	1,665	1,759	1,928	1,769	696
cash flow from financing	0	0	0	0	0	0	-14,601	13,199	-1,261	6,250	1,759	1,928	542	1,925
cash and cash equivalents
cash	0	0	0	0	0	0	0	-232,696	-71,239	-57,950	20,296	-87,867	151,211	278,245
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-232,696	-71,239	-57,950	20,296	-87,867	151,211	278,245

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for game meadow limited. Get real-time insights into game meadow 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 game meadow limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in NR15 area or any other competitors across 12 key performance metrics.

GAME MEADOW LIMITED group structure

Game Meadow Limited has no subsidiary companies.

Ultimate parent company

GAME MEADOW LIMITED

04521847

GAME MEADOW LIMITED Shareholders

mr elsdon burdess	50%
mrs kay burdess	50%

Game Meadow Limited currently has 2 directors. The longest serving directors include Mrs Kay Burdess (Sep 2002) and Mr Elsdon Burdess (Sep 2002).

officer	country	age	start	end	role
Mrs Kay Burdess		65 years	Sep 2002	-	Director
Mr Elsdon Burdess		69 years	Sep 2002	-	Director

P&L

March 2023

turnover

592.5k

+44%

operating profit

-31.3k

gross margin

20.5%

-11.96%

turnover

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

Balance Sheet

March 2023

net assets

1.1m

-0.03%

total assets

1.1m

-0.03%

cash

net assets

Total assets minus all liabilities

Similar Companies

essex breeding centre limited

1.5

hagag limited

wealden game farms ltd

horsewold farms limited

4.5

cotesbach game limited

company number

04521847

Type

Private limited with Share Capital

industry

01490 - Raising of other animals

incorporation date

August 2002

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

March 2023

address

37 lime tree avenue, long stratton, norwich, NR15 2TL

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 game meadow limited.

game meadow limited Company Information

game meadow limited Estimated Valuation

game meadow limited Estimated Valuation

game meadow limited Estimated Valuation

Game Meadow Limited Overview

Game Meadow Limited Health Check

GAME MEADOW LIMITED financials

game meadow limited Credit Report and Business Information

Game Meadow Limited Competitor Analysis

game meadow limited Ownership

game meadow limited directors

game meadow limited company details

game meadow limited Charges & Mortgages

game meadow limited Companies House Filings - See Documents