a f hirst (farms) limited
a f hirst (farms) limited Company Information
Company Number
04608507
Next Accounts
Dec 2025
Shareholders
margaret hirst
trustees of alan hirst discretionary will trust
Group Structure
View All
Industry
Mixed farming
Registered Address
barnby hall farm, lane head road, cawthorne, barnsley, south yorkshire, S75 4DT
Website
-a f hirst (farms) limited Estimated Valuation
Pomanda estimates the enterprise value of A F HIRST (FARMS) LIMITED at £1.9m based on a Turnover of £3.8m and 0.51x industry multiple (adjusted for size and gross margin).
a f hirst (farms) limited Estimated Valuation
Pomanda estimates the enterprise value of A F HIRST (FARMS) LIMITED at £0 based on an EBITDA of £-49.4k and a 3.2x industry multiple (adjusted for size and gross margin).
a f hirst (farms) limited Estimated Valuation
Pomanda estimates the enterprise value of A F HIRST (FARMS) LIMITED at £2.4m based on Net Assets of £1.7m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
A F Hirst (farms) Limited Overview
A F Hirst (farms) Limited is a live company located in barnsley, S75 4DT with a Companies House number of 04608507. It operates in the mixed farming sector, SIC Code 01500. Founded in December 2002, it's largest shareholder is margaret hirst with a 50% stake. A F Hirst (farms) Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.8m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
A F Hirst (farms) Limited Health Check
Pomanda's financial health check has awarded A F Hirst (Farms) 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 £3.8m, make it larger than the average company (£1.4m)
- A F Hirst (farms) Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (10.9%)
- A F Hirst (farms) Limited
10.9% - Industry AVG
Production
with a gross margin of 19%, this company has a higher cost of product (30.7%)
- A F Hirst (farms) Limited
30.7% - Industry AVG
Profitability
an operating margin of -1.3% make it less profitable than the average company (5.9%)
- A F Hirst (farms) Limited
5.9% - Industry AVG
Employees
with 6 employees, this is below the industry average (17)
6 - A F Hirst (farms) Limited
17 - Industry AVG
Pay Structure
on an average salary of £29.7k, the company has an equivalent pay structure (£29.7k)
- A F Hirst (farms) Limited
£29.7k - Industry AVG
Efficiency
resulting in sales per employee of £640.9k, this is more efficient (£117.9k)
- A F Hirst (farms) Limited
£117.9k - Industry AVG
Debtor Days
it gets paid by customers after 100 days, this is later than average (21 days)
- A F Hirst (farms) Limited
21 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is quicker than average (38 days)
- A F Hirst (farms) Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- A F Hirst (farms) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - A F Hirst (farms) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.9%, this is a lower level of debt than the average (43.7%)
3.9% - A F Hirst (farms) Limited
43.7% - Industry AVG
A F HIRST (FARMS) LIMITED financials
A F Hirst (Farms) Limited's latest turnover from March 2024 is estimated at £3.8 million and the company has net assets of £1.7 million. According to their latest financial statements, A F Hirst (Farms) Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 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 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 736,359 | 752,378 | 768,742 | 148,742 | 181,837 | 145,810 | 143,283 | 156,189 | 135,704 | 156,876 | 210,373 | 168,712 | 158,305 | 131,119 | 101,843 |
| Intangible Assets | |||||||||||||||
| Investments & Other | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 736,359 | 752,378 | 768,742 | 148,742 | 181,837 | 145,810 | 143,283 | 156,189 | 135,705 | 156,877 | 210,374 | 168,713 | 158,306 | 131,120 | 101,844 |
| Stock & work in progress | 129,189 | 141,814 | 165,956 | 157,265 | 118,044 | 148,711 | 102,464 | ||||||||
| Trade Debtors | 1,060,050 | 1,194,166 | 786,382 | 1,179,172 | 984,406 | 938,924 | 782,973 | 744,950 | 167,741 | 96,836 | 55,358 | 101,652 | 140,674 | 63,412 | 33,706 |
| Group Debtors | |||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 417,899 | 422,771 | 363,350 | 352,602 | 319,154 | 243,992 | 218,427 | ||||||||
| misc current assets | |||||||||||||||
| total current assets | 1,060,050 | 1,194,166 | 786,382 | 1,179,172 | 984,406 | 938,924 | 782,973 | 744,950 | 714,829 | 661,421 | 584,664 | 611,519 | 577,872 | 456,115 | 354,597 |
| total assets | 1,796,409 | 1,946,544 | 1,555,124 | 1,327,914 | 1,166,243 | 1,084,734 | 926,256 | 901,139 | 850,534 | 818,298 | 795,038 | 780,232 | 736,178 | 587,235 | 456,441 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 69,590 | 170,293 | 116,708 | 88,369 | 72,010 | 88,393 | 72,655 | 78,415 | 46,890 | 66,909 | 35,644 | 89,338 | 110,817 | 88,928 | 82,081 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 69,590 | 170,293 | 116,708 | 88,369 | 72,010 | 88,393 | 72,655 | 78,415 | 46,890 | 66,909 | 35,644 | 89,338 | 110,817 | 88,928 | 82,081 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 47,036 | 45,441 | 51,896 | 59,053 | 68,376 | 76,424 | 90,533 | ||||||||
| provisions | 26,792 | 31,027 | 40,870 | 31,681 | 28,743 | 22,021 | 15,296 | ||||||||
| total long term liabilities | 73,828 | 76,468 | 92,766 | 90,734 | 97,119 | 98,445 | 105,829 | ||||||||
| total liabilities | 69,590 | 170,293 | 116,708 | 88,369 | 72,010 | 88,393 | 72,655 | 78,415 | 120,718 | 143,377 | 128,410 | 180,072 | 207,936 | 187,373 | 187,910 |
| net assets | 1,726,819 | 1,776,251 | 1,438,416 | 1,239,545 | 1,094,233 | 996,341 | 853,601 | 822,724 | 729,816 | 674,921 | 666,628 | 600,160 | 528,242 | 399,862 | 268,531 |
| total shareholders funds | 1,726,819 | 1,776,251 | 1,438,416 | 1,239,545 | 1,094,233 | 996,341 | 853,601 | 822,724 | 729,816 | 674,921 | 666,628 | 600,160 | 528,242 | 399,862 | 268,531 |
| Mar 2024 | Mar 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 23,772 | 34,319 | 29,339 | 26,114 | 29,302 | 19,876 | 18,228 | ||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | -129,189 | -12,625 | -24,142 | 8,691 | 39,221 | -30,667 | 46,247 | 102,464 | |||||||
| Debtors | -134,116 | 407,784 | -392,790 | 194,766 | 45,482 | 155,951 | 38,023 | 577,209 | 70,905 | 41,478 | -46,294 | -39,022 | 77,262 | 29,706 | 33,706 |
| Creditors | -100,703 | 53,585 | 28,339 | 16,359 | -16,383 | 15,738 | -5,760 | 31,525 | -20,019 | 31,265 | -53,694 | -21,479 | 21,889 | 6,847 | 82,081 |
| Accruals and Deferred Income | |||||||||||||||
| Deferred Taxes & Provisions | -26,792 | -4,235 | -9,843 | 9,189 | 2,938 | 6,722 | 6,725 | 15,296 | |||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -1 | 1 | |||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -47,036 | 1,595 | -6,455 | -7,157 | -9,323 | -8,048 | -14,109 | 90,533 | |||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -417,899 | -4,872 | 59,421 | 10,748 | 33,448 | 75,162 | 25,565 | 218,427 | |||||||
| overdraft | |||||||||||||||
| change in cash | -417,899 | -4,872 | 59,421 | 10,748 | 33,448 | 75,162 | 25,565 | 218,427 |
a f hirst (farms) limited Credit Report and Business Information
A F Hirst (farms) Limited Competitor Analysis
Perform a competitor analysis for a f hirst (farms) limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in S75 area or any other competitors across 12 key performance metrics.
a f hirst (farms) limited Ownership
A F HIRST (FARMS) LIMITED group structure
A F Hirst (Farms) Limited has no subsidiary companies.
Ultimate parent company
A F HIRST (FARMS) LIMITED
04608507
a f hirst (farms) limited directors
A F Hirst (Farms) Limited currently has 3 directors. The longest serving directors include Mrs Margaret Hirst (Dec 2002) and Mr William Hirst (Apr 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Margaret Hirst | United Kingdom | 83 years | Dec 2002 | - | Director |
| Mr William Hirst | 52 years | Apr 2019 | - | Director | |
| Mr Henry Hirst | 41 years | Apr 2019 | - | Director |
P&L
March 2024turnover
3.8m
-5%
operating profit
-49.4k
0%
gross margin
19%
-2.25%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.7m
-0.03%
total assets
1.8m
-0.08%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
a f hirst (farms) limited company details
company number
04608507
Type
Private limited with Share Capital
industry
01500 - Mixed farming
incorporation date
December 2002
age
23
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
barnby hall farm, lane head road, cawthorne, barnsley, south yorkshire, S75 4DT
Bank
-
Legal Advisor
-
a f hirst (farms) 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 a f hirst (farms) limited.
a f hirst (farms) 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 A F HIRST (FARMS) LIMITED. This can take several minutes, an email will notify you when this has completed.
a f hirst (farms) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
