ganderton farm limited
ganderton farm limited Company Information
Company Number
04590336
Registered Address
3 the courtyard harris business, hanbury road, stoke prior, bromsgrove, B60 4DJ
Industry
Retail sale of electrical household appliances in specialised stores
Telephone
01527871478
Next Accounts Due
June 2024
Group Structure
View All
Shareholders
jonathan crellin 50%
eira crellin 50%
ganderton farm limited Estimated Valuation
Pomanda estimates the enterprise value of GANDERTON FARM LIMITED at £213.7k based on a Turnover of £1m and 0.21x industry multiple (adjusted for size and gross margin).
ganderton farm limited Estimated Valuation
Pomanda estimates the enterprise value of GANDERTON FARM LIMITED at £0 based on an EBITDA of £-62.3k and a 2.74x industry multiple (adjusted for size and gross margin).
ganderton farm limited Estimated Valuation
Pomanda estimates the enterprise value of GANDERTON FARM LIMITED at £918.5k based on Net Assets of £367.1k and 2.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ganderton Farm Limited Overview
Ganderton Farm Limited is a dissolved company that was located in stoke prior, B60 4DJ with a Companies House number of 04590336. It operated in the retail sale of electrical household appliances in specialised stores sector, SIC Code 47540. Founded in November 2002, it's largest shareholder was jonathan crellin with a 50% stake. The last turnover for Ganderton Farm Limited was estimated at £1m.
Upgrade for unlimited company reports & a free credit check
Ganderton Farm Limited Health Check
Pomanda's financial health check has awarded Ganderton Farm 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
3 Strong
1 Regular
6 Weak
Size
annual sales of £1m, make it smaller than the average company (£5.8m)
- Ganderton Farm Limited
£5.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 121%, show it is growing at a faster rate (0.1%)
- Ganderton Farm Limited
0.1% - Industry AVG
Production
with a gross margin of 20.1%, this company has a higher cost of product (28.2%)
- Ganderton Farm Limited
28.2% - Industry AVG
Profitability
an operating margin of -6% make it less profitable than the average company (3.3%)
- Ganderton Farm Limited
3.3% - Industry AVG
Employees
with 4 employees, this is below the industry average (45)
- Ganderton Farm Limited
45 - Industry AVG
Pay Structure
on an average salary of £25.1k, the company has an equivalent pay structure (£25.1k)
- Ganderton Farm Limited
£25.1k - Industry AVG
Efficiency
resulting in sales per employee of £258.3k, this is more efficient (£185.8k)
- Ganderton Farm Limited
£185.8k - Industry AVG
Debtor Days
it gets paid by customers after 132 days, this is later than average (18 days)
- Ganderton Farm Limited
18 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (29 days)
- Ganderton Farm Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Ganderton Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Ganderton Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.2%, this is a lower level of debt than the average (64.6%)
2.2% - Ganderton Farm Limited
64.6% - Industry AVG
GANDERTON FARM LIMITED financials
Ganderton Farm Limited's latest turnover from March 2020 is estimated at £1 million and the company has net assets of £367.1 thousand. According to their latest financial statements, we estimate that Ganderton Farm Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | |||||||||||
| Interest Payable | |||||||||||
| Interest Receivable | |||||||||||
| Pre-Tax Profit | |||||||||||
| Tax | |||||||||||
| Profit After Tax | |||||||||||
| Dividends Paid | |||||||||||
| Retained Profit | |||||||||||
| Employee Costs | |||||||||||
| Number Of Employees | |||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 7,283 | 9,711 | 12,948 | 178,984 | 179,515 | 1,603 | 6,856 | 13,026 | 19,434 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 5,000 | 7,500 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 0 | 7,283 | 9,711 | 12,948 | 178,984 | 179,515 | 1,603 | 9,356 | 18,026 | 26,934 |
| Stock & work in progress | 0 | 0 | 71,286 | 82,543 | 76,526 | 78,570 | 94,364 | 91,246 | 91,496 | 92,008 | 102,556 |
| Trade Debtors | 375,220 | 443,398 | 3,379 | 1,810 | 10,686 | 12,656 | 11,712 | 17,308 | 12,949 | 18,843 | 66,887 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 6,745 | 7,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 417,765 | 451,258 | 424,803 | 220,426 | 139,537 | 214,111 | 207,026 | 171,973 | 89,340 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 375,220 | 443,398 | 499,175 | 542,660 | 512,015 | 311,652 | 245,613 | 322,665 | 311,471 | 282,824 | 258,783 |
| total assets | 375,220 | 443,398 | 506,458 | 552,371 | 524,963 | 490,636 | 425,128 | 324,268 | 320,827 | 300,850 | 285,717 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 2,966 | 4,968 | 30,720 | 24,957 | 90,157 | 93,856 | 81,269 | 58,906 | 66,125 | 89,322 | 87,098 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 46,855 | 59,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 2,966 | 4,968 | 77,575 | 84,662 | 90,157 | 93,856 | 81,269 | 58,906 | 66,125 | 89,322 | 87,098 |
| loans | 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 |
| Accruals and Deferred Income | 5,130 | 8,993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 2,590 | 3,453 | 3,232 | 0 | 968 | 2,206 | 2,789 |
| total long term liabilities | 5,130 | 8,993 | 0 | 0 | 2,590 | 3,453 | 3,232 | 0 | 968 | 2,206 | 2,789 |
| total liabilities | 8,096 | 13,961 | 77,575 | 84,662 | 92,747 | 97,309 | 84,501 | 58,906 | 67,093 | 91,528 | 89,887 |
| net assets | 367,124 | 429,437 | 428,883 | 467,709 | 432,216 | 393,327 | 340,627 | 265,362 | 253,734 | 209,322 | 195,830 |
| total shareholders funds | 367,124 | 429,437 | 428,883 | 467,709 | 432,216 | 393,327 | 340,627 | 265,362 | 253,734 | 209,322 | 195,830 |
| 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 | |||||||||||
| Depreciation | 0 | 2,428 | 4,317 | 7,392 | 5,523 | 5,253 | 6,170 | 6,408 | 9,049 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 2,500 | 2,500 | 2,500 | 2,500 | ||
| Tax | |||||||||||
| Stock | 0 | -71,286 | -11,257 | 6,017 | -2,044 | -15,794 | 3,118 | -250 | -512 | -10,548 | 102,556 |
| Debtors | -68,178 | 433,274 | 1,265 | -1,827 | -1,970 | 944 | -5,596 | 4,359 | -5,894 | -48,044 | 66,887 |
| Creditors | -2,002 | -25,752 | 5,763 | -65,200 | -3,699 | 12,587 | 22,363 | -7,219 | -23,197 | 2,224 | 87,098 |
| Accruals and Deferred Income | -3,863 | -37,862 | -12,850 | 59,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | -2,590 | -863 | 221 | 3,232 | -968 | -1,238 | -583 | 2,789 |
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | 0 | -417,765 | -33,493 | 26,455 | 204,377 | 80,889 | -74,574 | 7,085 | 35,053 | 82,633 | 89,340 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | -417,765 | -33,493 | 26,455 | 204,377 | 80,889 | -74,574 | 7,085 | 35,053 | 82,633 | 89,340 |
ganderton farm limited Credit Report and Business Information
Ganderton Farm Limited Competitor Analysis
Perform a competitor analysis for ganderton farm limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
ganderton farm limited Ownership
GANDERTON FARM LIMITED group structure
Ganderton Farm Limited has no subsidiary companies.
Ultimate parent company
GANDERTON FARM LIMITED
04590336
ganderton farm limited directors
Ganderton Farm Limited currently has 2 directors. The longest serving directors include Mr Jonathan Crellin (Nov 2002) and Mrs Eira Crellin (Nov 2002).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jonathan Crellin | England | 74 years | Nov 2002 | - | Director |
| Mrs Eira Crellin | 64 years | Nov 2002 | - | Director |
P&L
March 2020turnover
1m
-14%
operating profit
-62.3k
0%
gross margin
20.2%
-14.28%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2020net assets
367.1k
-0.15%
total assets
375.2k
-0.15%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
ganderton farm limited company details
company number
04590336
Type
Private limited with Share Capital
industry
47540 - Retail sale of electrical household appliances in specialised stores
incorporation date
November 2002
age
22
accounts
Micro-Entity Accounts
ultimate parent company
previous names
bromsgrove domestic appliances limited (October 2019)
incorporated
UK
address
3 the courtyard harris business, hanbury road, stoke prior, bromsgrove, B60 4DJ
last accounts submitted
March 2020
ganderton farm limited 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 did not find charges/mortgages relating to ganderton farm limited.
ganderton farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
